[NOTION] QoQ Quarter Result on 31-Dec-2021 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -130.1%
YoY- -299.47%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 85,670 81,343 77,798 91,671 114,216 89,200 84,613 0.83%
PBT 13,350 10,191 -72 -5,126 -2,601 -11,332 3,841 129.27%
Tax 928 -8,441 -1,180 -914 -24 9 -684 -
NP 14,278 1,750 -1,252 -6,040 -2,625 -11,323 3,157 173.23%
-
NP to SH 14,278 1,750 -1,252 -6,040 -2,625 -11,323 3,157 173.23%
-
Tax Rate -6.95% 82.83% - - - - 17.81% -
Total Cost 71,392 79,593 79,050 97,711 116,841 100,523 81,456 -8.40%
-
Net Worth 421,930 409,605 408,522 410,482 414,453 429,330 437,800 -2.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 421,930 409,605 408,522 410,482 414,453 429,330 437,800 -2.42%
NOSH 515,681 515,681 515,681 515,681 515,681 515,588 515,483 0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.67% 2.15% -1.61% -6.59% -2.30% -12.69% 3.73% -
ROE 3.38% 0.43% -0.31% -1.47% -0.63% -2.64% 0.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.61 15.77 15.09 17.78 22.15 17.30 16.41 0.81%
EPS 2.77 0.34 -0.24 -1.17 -0.51 -2.20 0.61 173.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8182 0.7943 0.7922 0.796 0.8037 0.8327 0.8493 -2.45%
Adjusted Per Share Value based on latest NOSH - 515,681
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.32 15.50 14.82 17.47 21.76 16.99 16.12 0.82%
EPS 2.72 0.33 -0.24 -1.15 -0.50 -2.16 0.60 173.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8039 0.7804 0.7783 0.7821 0.7896 0.818 0.8341 -2.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.31 0.31 0.335 0.345 0.575 0.56 0.735 -
P/RPS 1.87 1.97 2.22 1.94 2.60 3.24 4.48 -44.11%
P/EPS 11.20 91.35 -137.98 -29.46 -112.96 -25.50 120.01 -79.39%
EY 8.93 1.09 -0.72 -3.39 -0.89 -3.92 0.83 386.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.43 0.72 0.67 0.87 -42.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 19/08/22 26/05/22 23/02/22 30/11/21 29/09/21 29/06/21 -
Price 0.30 0.345 0.31 0.375 0.395 0.60 0.555 -
P/RPS 1.81 2.19 2.05 2.11 1.78 3.47 3.38 -34.03%
P/EPS 10.84 101.66 -127.68 -32.02 -77.60 -27.32 90.62 -75.69%
EY 9.23 0.98 -0.78 -3.12 -1.29 -3.66 1.10 312.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.39 0.47 0.49 0.72 0.65 -31.29%

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