Notion VTec Berhad (0083.KL)
MYR 1.23
(-3.15%)
MYR 1.23
(-3.15%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 345.25 Million | 334.14 Million | 352.91 Million | 242.74 Million | 237.68 Million | 255.94 Million |
| Cost of Revenue | 317.83 Million | 302.01 Million | 313.52 Million | 215.97 Million | 199.3 Million | 242.16 Million |
| Gross Profit | 27.42 Million | 32.13 Million | 39.38 Million | 26.77 Million | 38.37 Million | 13.78 Million |
| Operating Expenses | 27.42 Million | 59.81 Million | 61.69 Million | 49.12 Million | 42.55 Million | -54.35 Million |
| Selling, General and Administrative Expenses | 79.64 Million | 59.81 Million | 61.69 Million | 49.12 Million | 42.55 Million | 112.38 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 50.82 Million | 16.54 Million | 33.71 Million | 23.1 Million | - |
| Cost and Expenses | 397.47 Million | 361.82 Million | 375.21 Million | 265.09 Million | 241.85 Million | 187.8 Million |
| Operating Income | -39 Million | 23.14 Million | -5.75 Million | 11.36 Million | 18.92 Million | 68.13 Million |
| Interest Expense | 3.14 Million | 4.17 Million | 4.51 Million | 4.52 Million | 4.83 Million | 949 Thousand |
| Income Tax Expense | 2.87 Million | 9.59 Million | -2.46 Million | 517 Thousand | 6.54 Million | 19.6 Million |
| Earnings before Tax | -42.14 Million | 18.97 Million | -10.27 Million | 6.84 Million | 14.09 Million | 67.18 Million |
| Net Income | -45.01 Million | 9.37 Million | -7.81 Million | 6.32 Million | 7.54 Million | 47.58 Million |
| Earnings Per Share Basic | -0.09 | 0.02 | -0.02 | 0.01 | 0.02 | 0.10 |
| Earnings Per Share Diluted | -0.09 | 0.02 | -0.02 | 0.01 | 0.02 | 0.10 |
| Weighted Average Shares Outstanding | 515.8 Million | 515.68 Million | 515.37 Million | 504.74 Million | 499.73 Million | 497.39 Million |
| Weighted Average Shares Outstanding (Diluted) | 515.8 Million | 515.68 Million | 515.37 Million | 522 Million | 502.65 Million | 499.39 Million |
| Gross Margin | 0.08 | 0.10 | 0.11 | 0.11 | 0.16 | 0.05 |
| EBIT Margin | -0.02 | 0.17 | 0.08 | 0.18 | 0.20 | 0.39 |
| Profit Margin | -0.13 | 0.03 | -0.02 | 0.03 | 0.03 | 0.19 |
| EBITDA | -8.03 Million | 56.11 Million | 28.91 Million | 42.61 Million | 47.59 Million | 98.82 Million |
| Earnings Before Tax Margin | -0.11 | 0.07 | -0.02 | 0.05 | 0.08 | 0.27 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 135.48 Million | 111.59 Million | 93.79 Million | 94.01 Million | 345.25 Million | 83.19 Million |
| Cost of Revenue | 102.1 Million | 87.78 Million | 72.05 Million | 84.65 Million | 317.83 Million | 76.64 Million |
| Gross Profit | 33.38 Million | 23.8 Million | 21.73 Million | 9.36 Million | 27.42 Million | 6.55 Million |
| Operating Expenses | 9.42 Million | 8.07 Million | 8.03 Million | 59.54 Million | 79.64 Million | 3.05 Million |
| Selling, General and Administrative Expenses | 11.96 Million | 10.81 Million | 12.04 Million | 20.76 Million | - | 12.68 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 2.54 Million | 2.73 Million | 2.74 Million | 1.97 Million | 13.21 Million | - |
| Cost and Expenses | 111.52 Million | 95.86 Million | 80.08 Million | 144.19 Million | 397.47 Million | 79.69 Million |
| Operating Income | 23.96 Million | 15.73 Million | 13.7 Million | -36.96 Million | -39 Million | 3.5 Million |
| Interest Expense | 525 Thousand | 556 Thousand | 610 Thousand | 710 Thousand | 3.14 Million | 758 Thousand |
| Income Tax Expense | 4.07 Million | 3.73 Million | 5.07 Million | -2.25 Million | 2.87 Million | 923 Thousand |
| Earnings before Tax | 24.04 Million | 17.77 Million | 13.09 Million | -37.67 Million | -42.14 Million | 2.74 Million |
| Net Income | 20.15 Million | 14.03 Million | 8.02 Million | -35.41 Million | -45.01 Million | 1.82 Million |
| Earnings Per Share Basic | 0.04 | 0.03 | 0.02 | -0.07 | - | 0.00 |
| Earnings Per Share Diluted | 0.04 | 0.03 | 0.02 | -0.07 | - | 0.00 |
| Weighted Average Shares Outstanding | 516.75 Million | 515.83 Million | 515.82 Million | 515.82 Million | 515.8 Million | 515.82 Million |
| Weighted Average Shares Outstanding (Diluted) | 560.33 Million | 516.77 Million | 515.82 Million | 515.82 Million | 515.8 Million | 515.82 Million |
| Gross Margin | 0.25 | 0.21 | 0.23 | 0.10 | 0.08 | 0.08 |
| EBIT Margin | 0.22 | 0.19 | 0.22 | -0.31 | - | 0.14 |
| Profit Margin | 0.15 | 0.13 | 0.09 | -0.38 | -0.13 | 0.02 |
| EBITDA | 29.92 Million | 21.34 Million | 20.21 Million | -29.26 Million | - | 11.27 Million |
| Earnings Before Tax Margin | 0.18 | 0.14 | 0.15 | -0.39 | -0.11 | 0.04 |
RYAAY
ARCH
CCC
RVSB
0040
MLEC