[NOTION] QoQ TTM Result on 31-Dec-2015 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 64.2%
YoY- 79.71%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 230,707 226,220 235,183 242,532 239,730 234,645 224,748 1.75%
PBT 17,757 -1,074 12,393 3,682 -10,847 -16,276 -30,638 -
Tax -12,080 -8,670 -9,359 -8,344 -2,177 2,143 10,492 -
NP 5,677 -9,744 3,034 -4,662 -13,024 -14,133 -20,146 -
-
NP to SH 5,677 -9,744 3,034 -4,662 -13,024 -14,133 -20,146 -
-
Tax Rate 68.03% - 75.52% 226.62% - - - -
Total Cost 225,030 235,964 232,149 247,194 252,754 248,778 244,894 -5.46%
-
Net Worth 288,994 278,434 288,232 286,031 280,079 290,851 284,174 1.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,682 - - - - - - -
Div Payout % 47.24% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 288,994 278,434 288,232 286,031 280,079 290,851 284,174 1.12%
NOSH 268,208 268,292 269,401 268,448 268,532 268,560 268,875 -0.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.46% -4.31% 1.29% -1.92% -5.43% -6.02% -8.96% -
ROE 1.96% -3.50% 1.05% -1.63% -4.65% -4.86% -7.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.02 84.32 87.30 90.35 89.27 87.37 83.59 1.92%
EPS 2.12 -3.63 1.13 -1.74 -4.85 -5.26 -7.49 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 1.0378 1.0699 1.0655 1.043 1.083 1.0569 1.29%
Adjusted Per Share Value based on latest NOSH - 268,448
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.96 43.10 44.81 46.21 45.67 44.71 42.82 1.76%
EPS 1.08 -1.86 0.58 -0.89 -2.48 -2.69 -3.84 -
DPS 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.5305 0.5492 0.545 0.5336 0.5541 0.5414 1.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.36 0.375 0.40 0.42 0.385 0.385 0.385 -
P/RPS 0.42 0.44 0.46 0.46 0.43 0.44 0.46 -5.86%
P/EPS 17.01 -10.33 35.52 -24.18 -7.94 -7.32 -5.14 -
EY 5.88 -9.68 2.82 -4.13 -12.60 -13.67 -19.46 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.37 0.39 0.37 0.36 0.36 -5.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 18/08/16 18/05/16 18/02/16 20/11/15 20/08/15 14/05/15 -
Price 0.37 0.41 0.395 0.42 0.395 0.44 0.39 -
P/RPS 0.43 0.49 0.45 0.46 0.44 0.50 0.47 -5.74%
P/EPS 17.48 -11.29 35.07 -24.18 -8.14 -8.36 -5.21 -
EY 5.72 -8.86 2.85 -4.13 -12.28 -11.96 -19.21 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.37 0.39 0.38 0.41 0.37 -5.46%

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