[NOTION] YoY Cumulative Quarter Result on 30-Jun-2015 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 74.33%
YoY- 84.4%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 186,017 204,344 170,770 184,280 144,097 162,137 219,967 -2.75%
PBT 14,915 15,066 10,645 872 -17,181 26,514 36,011 -13.65%
Tax -6,652 -1,420 -9,879 -3,386 1,064 -6,722 -5,350 3.69%
NP 8,263 13,646 766 -2,514 -16,117 19,792 30,661 -19.62%
-
NP to SH 8,263 13,646 766 -2,514 -16,117 19,792 30,542 -19.57%
-
Tax Rate 44.60% 9.43% 92.80% 388.30% - 25.35% 14.86% -
Total Cost 177,754 190,698 170,004 186,794 160,214 142,345 189,306 -1.04%
-
Net Worth 363,210 358,661 274,122 289,644 304,345 317,396 298,317 3.33%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 9,912 - - - - 2,700 -
Div Payout % - 72.64% - - - - 8.84% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 363,210 358,661 274,122 289,644 304,345 317,396 298,317 3.33%
NOSH 332,336 330,411 264,137 267,446 268,169 268,184 270,044 3.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.44% 6.68% 0.45% -1.36% -11.18% 12.21% 13.94% -
ROE 2.27% 3.80% 0.28% -0.87% -5.30% 6.24% 10.24% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.97 61.85 64.65 68.90 53.73 60.46 81.46 -6.06%
EPS 2.49 4.13 0.29 -0.94 -6.01 7.38 11.31 -22.28%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.0929 1.0855 1.0378 1.083 1.1349 1.1835 1.1047 -0.17%
Adjusted Per Share Value based on latest NOSH - 268,560
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.44 38.93 32.54 35.11 27.45 30.89 41.91 -2.75%
EPS 1.57 2.60 0.15 -0.48 -3.07 3.77 5.82 -19.60%
DPS 0.00 1.89 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.692 0.6833 0.5223 0.5518 0.5799 0.6047 0.5684 3.33%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.535 1.14 0.375 0.385 0.57 0.74 1.23 -
P/RPS 0.96 1.84 0.58 0.56 1.06 1.22 1.51 -7.26%
P/EPS 21.52 27.60 129.31 -40.96 -9.48 10.03 10.88 12.03%
EY 4.65 3.62 0.77 -2.44 -10.54 9.97 9.20 -10.74%
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 0.49 1.05 0.36 0.36 0.50 0.63 1.11 -12.73%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 17/08/17 18/08/16 20/08/15 14/08/14 15/08/13 16/08/12 -
Price 0.75 1.17 0.41 0.44 0.675 0.81 1.29 -
P/RPS 1.34 1.89 0.63 0.64 1.26 1.34 1.58 -2.70%
P/EPS 30.16 28.33 141.38 -46.81 -11.23 10.98 11.41 17.57%
EY 3.32 3.53 0.71 -2.14 -8.90 9.11 8.77 -14.94%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 0.69 1.08 0.40 0.41 0.59 0.68 1.17 -8.42%

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