Notion VTec Berhad (KLSE:NOTION)
Malaysia
· Delayed Price · Currency is MYR 0.6400
+0.0250 (4.07%)
At close: Apr 25, 2025
Notion VTec Berhad Income Statement
Financials in millions MYR. Fiscal year is October - September.
Millions MYR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Revenue | 520.13 | 487.96 | 345.26 | 334.15 | 352.92 | 242.75 | Upgrade
|
| Revenue Growth (YoY) | 46.23% | 41.33% | 3.33% | -5.32% | 45.38% | 2.13% | Upgrade
|
| Cost of Revenue | 409.73 | 378.93 | 317.83 | 302.01 | 325.56 | 215.97 | Upgrade
|
| Gross Profit | 110.4 | 109.04 | 27.43 | 32.13 | 27.35 | 26.78 | Upgrade
|
| Selling, General & Admin | 63.02 | 57.38 | 79.65 | 59.81 | 49.65 | 49.13 | Upgrade
|
| Other Operating Expenses | -10.17 | - | - | - | - | - | Upgrade
|
| Operating Expenses | 52.85 | 57.38 | 79.65 | 59.81 | 49.65 | 49.13 | Upgrade
|
| Operating Income | 57.54 | 51.66 | -52.22 | -27.68 | -22.3 | -22.35 | Upgrade
|
| Interest Expense | -1.85 | -1.98 | -2.89 | -3.65 | -4.04 | -4.33 | Upgrade
|
| Interest & Investment Income | 0.43 | 0.43 | 0.2 | 0.08 | 0.23 | 1.27 | Upgrade
|
| Other Non Operating Income (Expenses) | 6.88 | 6.89 | 12.77 | 50.23 | 15.84 | 32.25 | Upgrade
|
| EBT Excluding Unusual Items | 63 | 57.01 | -42.14 | 18.98 | -10.27 | 6.84 | Upgrade
|
| Pretax Income | 63 | 57.01 | -42.14 | 18.98 | -10.27 | 6.84 | Upgrade
|
| Income Tax Expense | 15.34 | 14.07 | 2.87 | 9.6 | -2.46 | 0.52 | Upgrade
|
| Earnings From Continuing Operations | 47.66 | 42.94 | -45.02 | 9.38 | -7.81 | 6.32 | Upgrade
|
| Minority Interest in Earnings | -0.22 | -0.19 | - | - | - | - | Upgrade
|
| Net Income | 47.44 | 42.75 | -45.02 | 9.38 | -7.81 | 6.32 | Upgrade
|
| Net Income to Common | 47.44 | 42.75 | -45.02 | 9.38 | -7.81 | 6.32 | Upgrade
|
| Net Income Growth | - | - | - | - | - | -16.17% | Upgrade
|
| Shares Outstanding (Basic) | 521 | 518 | 516 | 516 | 515 | 505 | Upgrade
|
| Shares Outstanding (Diluted) | 536 | 525 | 516 | 516 | 515 | 522 | Upgrade
|
| Shares Change (YoY) | 3.98% | 1.79% | 0.02% | 0.06% | -1.27% | 3.85% | Upgrade
|
| EPS (Basic) | 0.09 | 0.08 | -0.09 | 0.02 | -0.02 | 0.01 | Upgrade
|
| EPS (Diluted) | 0.09 | 0.08 | -0.09 | 0.02 | -0.02 | 0.01 | Upgrade
|
| EPS Growth | - | - | - | - | - | -19.34% | Upgrade
|
| Free Cash Flow | 21.15 | 27.45 | 49.94 | 7.63 | -71.01 | 2.84 | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.05 | 0.10 | 0.01 | -0.14 | 0.01 | Upgrade
|
| Dividend Per Share | 0.020 | 0.020 | - | - | - | - | Upgrade
|
| Gross Margin | 21.22% | 22.35% | 7.94% | 9.62% | 7.75% | 11.03% | Upgrade
|
| Operating Margin | 11.06% | 10.59% | -15.13% | -8.28% | -6.32% | -9.21% | Upgrade
|
| Profit Margin | 9.12% | 8.76% | -13.04% | 2.81% | -2.21% | 2.60% | Upgrade
|
| Free Cash Flow Margin | 4.07% | 5.63% | 14.46% | 2.28% | -20.12% | 1.17% | Upgrade
|
| EBITDA | 80.47 | 74.91 | -22.83 | 3.66 | 11.1 | 5.61 | Upgrade
|
| EBITDA Margin | 15.47% | 15.35% | -6.61% | 1.10% | 3.15% | 2.31% | Upgrade
|
| D&A For EBITDA | 22.93 | 23.25 | 29.39 | 31.34 | 33.41 | 27.96 | Upgrade
|
| EBIT | 57.54 | 51.66 | -52.22 | -27.68 | -22.3 | -22.35 | Upgrade
|
| EBIT Margin | 11.06% | 10.59% | -15.13% | -8.28% | -6.32% | -9.21% | Upgrade
|
| Effective Tax Rate | 24.35% | 24.67% | - | 50.57% | - | 7.56% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.