[NOTION] QoQ Quarter Result on 31-Mar-2018 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 162.21%
YoY- 305.3%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 63,338 70,137 67,339 60,390 58,288 67,851 67,778 -4.40%
PBT -897 53,932 17,155 24,502 -26,742 200 495 -
Tax -1,272 -17,464 2,033 -6,519 -2,166 -1,244 2,274 -
NP -2,169 36,468 19,188 17,983 -28,908 -1,044 2,769 -
-
NP to SH -2,169 36,468 19,188 17,983 -28,908 -1,044 2,769 -
-
Tax Rate - 32.38% -11.85% 26.61% - 622.00% -459.39% -
Total Cost 65,507 33,669 48,151 42,407 87,196 68,895 65,009 0.50%
-
Net Worth 401,941 403,847 363,210 345,282 328,055 355,861 357,827 8.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 3,328 - - - - 2,472 -
Div Payout % - 9.13% - - - - 89.29% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 401,941 403,847 363,210 345,282 328,055 355,861 357,827 8.03%
NOSH 333,146 332,822 332,336 332,002 330,633 330,633 329,642 0.70%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.42% 52.00% 28.49% 29.78% -49.60% -1.54% 4.09% -
ROE -0.54% 9.03% 5.28% 5.21% -8.81% -0.29% 0.77% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.01 21.07 20.26 18.19 17.63 20.52 20.56 -5.07%
EPS -0.65 10.96 5.77 5.42 -8.74 -0.32 0.84 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.2065 1.2134 1.0929 1.04 0.9922 1.0763 1.0855 7.27%
Adjusted Per Share Value based on latest NOSH - 332,002
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.06 13.36 12.82 11.50 11.10 12.92 12.91 -4.42%
EPS -0.41 6.94 3.65 3.42 -5.50 -0.20 0.53 -
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.7654 0.769 0.6916 0.6575 0.6247 0.6776 0.6814 8.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.605 0.725 0.535 0.595 0.635 1.01 1.14 -
P/RPS 3.18 3.44 2.64 3.27 3.60 4.92 5.54 -30.86%
P/EPS -92.92 6.62 9.27 10.98 -7.26 -319.87 135.71 -
EY -1.08 15.11 10.79 9.10 -13.77 -0.31 0.74 -
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.66 -
P/NAPS 0.50 0.60 0.49 0.57 0.64 0.94 1.05 -38.93%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 23/08/18 24/05/18 23/02/18 28/11/17 17/08/17 -
Price 0.64 0.715 0.75 0.56 0.66 0.545 1.17 -
P/RPS 3.37 3.39 3.70 3.08 3.74 2.66 5.69 -29.40%
P/EPS -98.30 6.53 12.99 10.34 -7.55 -172.60 139.29 -
EY -1.02 15.32 7.70 9.67 -13.25 -0.58 0.72 -
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.53 0.59 0.69 0.54 0.67 0.51 1.08 -37.70%

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