[NOTION] YoY 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- 4.26%
YoY- 184.03%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
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 111,596 84,692 77,798 84,613 62,316 53,057 60,390 10.76%
PBT 17,773 -6,766 -72 3,841 -3,540 -4,553 24,502 -5.20%
Tax -3,738 -999 -1,180 -684 -217 362 -6,519 -8.84%
NP 14,035 -7,765 -1,252 3,157 -3,757 -4,191 17,983 -4.04%
-
NP to SH 14,035 -7,765 -1,252 3,157 -3,757 -4,191 17,983 -4.04%
-
Tax Rate 21.03% - - 17.81% - - 26.61% -
Total Cost 97,561 92,457 79,050 81,456 66,073 57,248 42,407 14.88%
-
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 % 36.75% - - - - - - -
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 12.58% -9.17% -1.61% 3.73% -6.03% -7.90% 29.78% -
ROE 3.49% -1.87% -0.31% 0.72% -0.90% -1.05% 5.21% -
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 21.63 16.42 15.09 16.41 18.51 15.92 18.19 2.92%
EPS 2.72 -1.51 -0.24 0.61 -1.12 -1.26 5.42 -10.84%
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 21.26 16.14 14.82 16.12 11.87 10.11 11.51 10.75%
EPS 2.67 -1.48 -0.24 0.60 -0.72 -0.80 3.43 -4.08%
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 2.06 2.19 2.22 4.48 3.57 3.58 3.27 -7.40%
P/EPS 16.36 -23.91 -137.98 120.01 -59.14 -45.31 10.98 6.86%
EY 6.11 -4.18 -0.72 0.83 -1.69 -2.21 9.10 -6.41%
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 4.62 2.07 2.05 3.38 4.02 3.14 3.08 6.98%
P/EPS 36.75 -22.59 -127.68 90.62 -66.76 -39.75 10.34 23.51%
EY 2.72 -4.43 -0.78 1.10 -1.50 -2.52 9.67 -19.03%
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