[NOTION] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 388,474 335,055 372,885 259,581 253,991 253,871 254,307 7.30%
PBT -4,378 16,326 -19,131 -221 29,780 65,637 -1,545 18.93%
Tax -7,736 -11,721 -2,109 2,289 -5,418 -16,341 -7,655 0.17%
NP -12,114 4,605 -21,240 2,068 24,362 49,296 -9,200 4.68%
-
NP to SH -12,114 4,605 -21,240 2,068 24,362 49,296 -9,200 4.68%
-
Tax Rate - 71.79% - - 18.19% 24.90% - -
Total Cost 400,588 330,450 394,125 257,513 229,629 204,575 263,507 7.22%
-
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 - - - 3,331 3,328 2,472 13.02%
Div Payout % 0.00% - - - 13.68% 6.75% 0.00% -
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 -3.12% 1.37% -5.70% 0.80% 9.59% 19.42% -3.62% -
ROE -3.01% 1.11% -5.20% 0.47% 5.81% 12.35% -2.66% -
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 75.31 64.95 72.31 50.36 75.45 76.20 76.60 -0.28%
EPS -2.35 0.89 -4.12 0.40 7.24 14.80 -2.77 -2.70%
DPS 1.00 0.00 0.00 0.00 1.00 1.00 0.75 4.90%
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 - 515,681
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.01 63.84 71.04 49.46 48.39 48.37 48.45 7.30%
EPS -2.31 0.88 -4.05 0.39 4.64 9.39 -1.75 4.73%
DPS 0.98 0.00 0.00 0.00 0.63 0.63 0.47 13.01%
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 0.59 0.55 0.46 1.46 0.87 0.75 0.78 -4.54%
P/EPS -18.95 40.33 -8.13 183.21 9.12 3.85 -21.47 -2.05%
EY -5.28 2.48 -12.29 0.55 10.96 25.96 -4.66 2.10%
DY 2.25 0.00 0.00 0.00 1.52 1.75 1.26 10.13%
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 0.345 0.31 0.555 0.745 0.50 0.56 -
P/RPS 1.33 0.53 0.43 1.10 0.99 0.66 0.73 10.50%
P/EPS -42.58 38.65 -7.53 138.34 10.29 3.38 -20.21 13.21%
EY -2.35 2.59 -13.29 0.72 9.71 29.59 -4.95 -11.66%
DY 1.00 0.00 0.00 0.00 1.34 2.00 1.34 -4.75%
P/NAPS 1.28 0.43 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