[NOTION] YoY Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 2.11%
YoY- -40.59%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 410,776 336,084 338,938 299,914 265,310 232,790 237,356 9.56%
PBT 61,734 -14,430 -10,396 13,862 28,452 -10,900 -4,480 -
Tax -17,616 -8,416 -4,188 -1,494 -7,634 -1,820 -17,370 0.23%
NP 44,118 -22,846 -14,584 12,368 20,818 -12,720 -21,850 -
-
NP to SH 44,118 -22,846 -14,584 12,368 20,818 -12,720 -21,850 -
-
Tax Rate 28.54% - - 10.78% 26.83% - - -
Total Cost 366,658 358,930 353,522 287,546 244,492 245,510 259,206 5.94%
-
Net Worth 402,457 414,313 408,522 437,800 419,462 399,011 345,282 2.58%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 10,316 - - - - - - -
Div Payout % 23.38% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 402,457 414,313 408,522 437,800 419,462 399,011 345,282 2.58%
NOSH 515,872 515,828 515,681 515,483 336,647 333,175 332,002 7.61%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.74% -6.80% -4.30% 4.12% 7.85% -5.46% -9.21% -
ROE 10.96% -5.51% -3.57% 2.83% 4.96% -3.19% -6.33% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 79.63 65.15 65.73 58.18 78.81 69.87 71.49 1.81%
EPS 8.54 -4.44 -2.82 2.40 6.18 -3.82 -6.58 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7802 0.8032 0.7922 0.8493 1.246 1.1976 1.04 -4.67%
Adjusted Per Share Value based on latest NOSH - 515,483
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 78.26 64.03 64.58 57.14 50.55 44.35 45.22 9.56%
EPS 8.41 -4.35 -2.78 2.36 3.97 -2.42 -4.16 -
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7668 0.7894 0.7783 0.8341 0.7992 0.7602 0.6579 2.58%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.445 0.36 0.335 0.735 0.66 0.57 0.595 -
P/RPS 0.56 0.55 0.51 1.26 0.84 0.82 0.83 -6.34%
P/EPS 5.20 -8.13 -11.85 30.63 10.67 -14.93 -9.04 -
EY 19.22 -12.30 -8.44 3.26 9.37 -6.70 -11.06 -
DY 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.42 0.87 0.53 0.48 0.57 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 19/05/23 26/05/22 29/06/21 03/06/20 23/05/19 24/05/18 -
Price 1.00 0.34 0.31 0.555 0.745 0.50 0.56 -
P/RPS 1.26 0.52 0.47 0.95 0.95 0.72 0.78 8.31%
P/EPS 11.69 -7.68 -10.96 23.13 12.05 -13.10 -8.51 -
EY 8.55 -13.03 -9.12 4.32 8.30 -7.64 -11.75 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.42 0.39 0.65 0.60 0.42 0.54 15.45%

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