[NOTION] QoQ Quarter Result on 31-Mar-2017 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -31.1%
YoY- 40.77%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 58,288 67,851 67,778 68,490 68,076 59,937 53,124 6.36%
PBT -26,742 200 495 5,597 8,974 7,112 1,856 -
Tax -2,166 -1,244 2,274 -1,160 -2,534 -2,201 -7,356 -55.64%
NP -28,908 -1,044 2,769 4,437 6,440 4,911 -5,500 201.38%
-
NP to SH -28,908 -1,044 2,769 4,437 6,440 4,911 -5,500 201.38%
-
Tax Rate - 622.00% -459.39% 20.73% 28.24% 30.95% 396.34% -
Total Cost 87,196 68,895 65,009 64,053 61,636 55,026 58,624 30.20%
-
Net Worth 328,055 355,861 357,827 297,978 296,061 288,994 278,434 11.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 2,472 4,033 2,012 2,682 - -
Div Payout % - - 89.29% 90.91% 31.24% 54.61% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 328,055 355,861 357,827 297,978 296,061 288,994 278,434 11.52%
NOSH 330,633 330,633 329,642 268,909 270,418 268,208 268,292 14.90%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -49.60% -1.54% 4.09% 6.48% 9.46% 8.19% -10.35% -
ROE -8.81% -0.29% 0.77% 1.49% 2.18% 1.70% -1.98% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.63 20.52 20.56 25.47 25.38 22.35 19.80 -7.42%
EPS -8.74 -0.32 0.84 1.65 2.40 1.83 -2.05 162.23%
DPS 0.00 0.00 0.75 1.50 0.75 1.00 0.00 -
NAPS 0.9922 1.0763 1.0855 1.1081 1.1036 1.0775 1.0378 -2.94%
Adjusted Per Share Value based on latest NOSH - 268,909
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.10 12.92 12.91 13.04 12.96 11.41 10.12 6.33%
EPS -5.50 -0.20 0.53 0.84 1.23 0.94 -1.05 200.70%
DPS 0.00 0.00 0.47 0.77 0.38 0.51 0.00 -
NAPS 0.6247 0.6776 0.6814 0.5674 0.5638 0.5503 0.5302 11.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.635 1.01 1.14 1.20 0.455 0.36 0.375 -
P/RPS 3.60 4.92 5.54 4.71 1.79 1.61 1.89 53.47%
P/EPS -7.26 -319.87 135.71 72.73 18.95 19.66 -18.29 -45.89%
EY -13.77 -0.31 0.74 1.38 5.28 5.09 -5.47 84.74%
DY 0.00 0.00 0.66 1.25 1.65 2.78 0.00 -
P/NAPS 0.64 0.94 1.05 1.08 0.41 0.33 0.36 46.59%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 28/11/17 17/08/17 23/05/17 23/02/17 24/11/16 18/08/16 -
Price 0.66 0.545 1.17 1.31 0.88 0.37 0.41 -
P/RPS 3.74 2.66 5.69 5.14 3.47 1.66 2.07 48.18%
P/EPS -7.55 -172.60 139.29 79.39 36.66 20.21 -20.00 -47.67%
EY -13.25 -0.58 0.72 1.26 2.73 4.95 -5.00 91.15%
DY 0.00 0.00 0.64 1.15 0.85 2.70 0.00 -
P/NAPS 0.67 0.51 1.08 1.18 0.80 0.34 0.40 40.90%

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