[NOTION] QoQ Quarter Result on 31-Dec-2022 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -125.62%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 99,888 83,198 84,692 83,350 85,670 81,343 77,798 18.11%
PBT -37,989 2,744 -6,766 -449 13,350 10,191 -72 6404.70%
Tax 1,995 -923 -999 -3,209 928 -8,441 -1,180 -
NP -35,994 1,821 -7,765 -3,658 14,278 1,750 -1,252 836.54%
-
NP to SH -35,994 1,821 -7,765 -3,658 14,278 1,750 -1,252 836.54%
-
Tax Rate - 33.64% - - -6.95% 82.83% - -
Total Cost 135,882 81,377 92,457 87,008 71,392 79,593 79,050 43.44%
-
Net Worth 380,423 418,234 414,313 421,260 421,930 409,605 408,522 -4.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 380,423 418,234 414,313 421,260 421,930 409,605 408,522 -4.63%
NOSH 515,828 515,828 515,828 515,681 515,681 515,681 515,681 0.01%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -36.03% 2.19% -9.17% -4.39% 16.67% 2.15% -1.61% -
ROE -9.46% 0.44% -1.87% -0.87% 3.38% 0.43% -0.31% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.36 16.13 16.42 16.16 16.61 15.77 15.09 18.05%
EPS -6.98 0.35 -1.51 -0.71 2.77 0.34 -0.24 843.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.8108 0.8032 0.8169 0.8182 0.7943 0.7922 -4.65%
Adjusted Per Share Value based on latest NOSH - 515,681
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.03 15.85 16.14 15.88 16.32 15.50 14.82 18.12%
EPS -6.86 0.35 -1.48 -0.70 2.72 0.33 -0.24 832.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7248 0.7968 0.7894 0.8026 0.8039 0.7804 0.7783 -4.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.325 0.305 0.36 0.375 0.31 0.31 0.335 -
P/RPS 1.68 1.89 2.19 2.32 1.87 1.97 2.22 -16.94%
P/EPS -4.66 86.40 -23.91 -52.87 11.20 91.35 -137.98 -89.53%
EY -21.47 1.16 -4.18 -1.89 8.93 1.09 -0.72 859.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.45 0.46 0.38 0.39 0.42 3.14%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 16/08/23 19/05/23 21/02/23 25/11/22 19/08/22 26/05/22 -
Price 0.33 0.305 0.34 0.38 0.30 0.345 0.31 -
P/RPS 1.70 1.89 2.07 2.35 1.81 2.19 2.05 -11.72%
P/EPS -4.73 86.40 -22.59 -53.57 10.84 101.66 -127.68 -88.86%
EY -21.15 1.16 -4.43 -1.87 9.23 0.98 -0.78 800.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.42 0.47 0.37 0.43 0.39 10.00%

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