[NOTION] QoQ Quarter Result on 31-Dec-2014 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 54.83%
YoY- 47.64%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 55,450 62,087 63,942 58,251 50,365 52,190 44,201 16.30%
PBT -11,719 15,323 -6,634 -7,817 -17,148 961 -8,709 21.86%
Tax 1,209 -8,045 2,090 2,569 5,529 304 1,330 -6.15%
NP -10,510 7,278 -4,544 -5,248 -11,619 1,265 -7,379 26.56%
-
NP to SH -10,510 7,278 -4,544 -5,248 -11,619 1,265 -7,379 26.56%
-
Tax Rate - 52.50% - - - -31.63% - -
Total Cost 65,960 54,809 68,486 63,499 61,984 50,925 51,580 17.79%
-
Net Worth 280,079 290,851 284,174 284,944 268,225 305,457 302,673 -5.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 280,079 290,851 284,174 284,944 268,225 305,457 302,673 -5.03%
NOSH 268,532 268,560 268,875 267,755 268,225 269,148 268,327 0.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -18.95% 11.72% -7.11% -9.01% -23.07% 2.42% -16.69% -
ROE -3.75% 2.50% -1.60% -1.84% -4.33% 0.41% -2.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.65 23.12 23.78 21.76 18.78 19.39 16.47 16.25%
EPS -3.92 2.71 -1.69 -1.96 -4.33 0.47 -2.75 26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.043 1.083 1.0569 1.0642 1.00 1.1349 1.128 -5.08%
Adjusted Per Share Value based on latest NOSH - 267,755
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.56 11.82 12.18 11.09 9.59 9.94 8.42 16.28%
EPS -2.00 1.39 -0.87 -1.00 -2.21 0.24 -1.41 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5333 0.5538 0.5411 0.5426 0.5107 0.5816 0.5763 -5.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.385 0.385 0.385 0.455 0.555 0.57 0.60 -
P/RPS 1.86 1.67 1.62 2.09 2.96 2.94 3.64 -36.05%
P/EPS -9.84 14.21 -22.78 -23.21 -12.81 121.28 -21.82 -41.16%
EY -10.17 7.04 -4.39 -4.31 -7.81 0.82 -4.58 70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.36 0.43 0.56 0.50 0.53 -21.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 20/08/15 14/05/15 25/02/15 25/11/14 14/08/14 15/05/14 -
Price 0.395 0.44 0.39 0.435 0.485 0.675 0.62 -
P/RPS 1.91 1.90 1.64 2.00 2.58 3.48 3.76 -36.30%
P/EPS -10.09 16.24 -23.08 -22.19 -11.20 143.62 -22.55 -41.47%
EY -9.91 6.16 -4.33 -4.51 -8.93 0.70 -4.44 70.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.37 0.41 0.49 0.59 0.55 -21.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment