[NOTION] QoQ TTM Result on 31-Mar-2022 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- -26.2%
YoY- -1127.08%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 328,161 336,482 365,028 372,885 379,700 353,373 308,729 4.14%
PBT 23,020 18,343 2,392 -19,131 -15,218 -7,001 -209 -
Tax -11,902 -9,607 -10,559 -2,109 -1,613 -762 1,809 -
NP 11,118 8,736 -8,167 -21,240 -16,831 -7,763 1,600 262.85%
-
NP to SH 11,118 8,736 -8,167 -21,240 -16,831 -7,763 1,600 262.85%
-
Tax Rate 51.70% 52.37% 441.43% - - - - -
Total Cost 317,043 327,746 373,195 394,125 396,531 361,136 307,129 2.13%
-
Net Worth 421,260 421,930 409,605 408,522 410,482 414,453 429,330 -1.25%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 421,260 421,930 409,605 408,522 410,482 414,453 429,330 -1.25%
NOSH 515,681 515,681 515,681 515,681 515,681 515,681 515,588 0.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.39% 2.60% -2.24% -5.70% -4.43% -2.20% 0.52% -
ROE 2.64% 2.07% -1.99% -5.20% -4.10% -1.87% 0.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.64 65.25 70.79 72.31 73.63 68.53 59.88 4.13%
EPS 2.16 1.69 -1.58 -4.12 -3.26 -1.51 0.31 263.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8169 0.8182 0.7943 0.7922 0.796 0.8037 0.8327 -1.26%
Adjusted Per Share Value based on latest NOSH - 515,681
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 62.52 64.11 69.55 71.04 72.34 67.33 58.82 4.13%
EPS 2.12 1.66 -1.56 -4.05 -3.21 -1.48 0.30 266.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8026 0.8039 0.7804 0.7783 0.7821 0.7896 0.818 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.375 0.31 0.31 0.335 0.345 0.575 0.56 -
P/RPS 0.59 0.48 0.44 0.46 0.47 0.84 0.94 -26.63%
P/EPS 17.39 18.30 -19.57 -8.13 -10.57 -38.20 180.46 -78.89%
EY 5.75 5.46 -5.11 -12.29 -9.46 -2.62 0.55 376.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.39 0.42 0.43 0.72 0.67 -22.12%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 25/11/22 19/08/22 26/05/22 23/02/22 30/11/21 29/09/21 -
Price 0.38 0.30 0.345 0.31 0.375 0.395 0.60 -
P/RPS 0.60 0.46 0.49 0.43 0.51 0.58 1.00 -28.79%
P/EPS 17.63 17.71 -21.78 -7.53 -11.49 -26.24 193.35 -79.65%
EY 5.67 5.65 -4.59 -13.29 -8.70 -3.81 0.52 389.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.43 0.39 0.47 0.49 0.72 -24.69%

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