[NOTION] YoY Cumulative 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- 104.23%
YoY- -40.59%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 205,388 168,042 169,469 149,957 132,655 116,395 118,678 9.56%
PBT 30,867 -7,215 -5,198 6,931 14,226 -5,450 -2,240 -
Tax -8,808 -4,208 -2,094 -747 -3,817 -910 -8,685 0.23%
NP 22,059 -11,423 -7,292 6,184 10,409 -6,360 -10,925 -
-
NP to SH 22,059 -11,423 -7,292 6,184 10,409 -6,360 -10,925 -
-
Tax Rate 28.54% - - 10.78% 26.83% - - -
Total Cost 183,329 179,465 176,761 143,773 122,246 122,755 129,603 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 5,158 - - - - - - -
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 5.48% -2.76% -1.78% 1.41% 2.48% -1.59% -3.16% -
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 39.82 32.58 32.86 29.09 39.40 34.94 35.75 1.81%
EPS 4.27 -2.22 -1.41 1.20 3.09 -1.91 -3.29 -
DPS 1.00 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 39.13 32.02 32.29 28.57 25.27 22.18 22.61 9.56%
EPS 4.20 -2.18 -1.39 1.18 1.98 -1.21 -2.08 -
DPS 0.98 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 1.12 1.11 1.02 2.53 1.67 1.63 1.66 -6.34%
P/EPS 10.41 -16.26 -23.69 61.27 21.35 -29.86 -18.08 -
EY 9.61 -6.15 -4.22 1.63 4.68 -3.35 -5.53 -
DY 2.25 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 2.51 1.04 0.94 1.91 1.89 1.43 1.57 8.12%
P/EPS 23.38 -15.35 -21.92 46.26 24.09 -26.19 -17.02 -
EY 4.28 -6.51 -4.56 2.16 4.15 -3.82 -5.88 -
DY 1.00 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