[N2N] QoQ Cumulative Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 11,364 41,816 31,288 20,776 10,106 38,902 29,090 -46.53% QoQ % -72.82% 33.65% 50.60% 105.58% -74.02% 33.73% - Horiz. % 39.06% 143.75% 107.56% 71.42% 34.74% 133.73% 100.00%
PBT 3,622 11,776 9,085 5,716 2,879 10,402 7,155 -36.46% QoQ % -69.24% 29.62% 58.94% 98.54% -72.32% 45.38% - Horiz. % 50.62% 164.58% 126.97% 79.89% 40.24% 145.38% 100.00%
Tax -17 -95 -10 0 0 -1,107 -93 -67.76% QoQ % 82.11% -850.00% 0.00% 0.00% 0.00% -1,090.32% - Horiz. % 18.28% 102.15% 10.75% -0.00% -0.00% 1,190.32% 100.00%
NP 3,605 11,681 9,075 5,716 2,879 9,295 7,062 -36.10% QoQ % -69.14% 28.72% 58.76% 98.54% -69.03% 31.62% - Horiz. % 51.05% 165.41% 128.50% 80.94% 40.77% 131.62% 100.00%
NP to SH 3,624 11,747 9,164 5,770 2,902 9,366 7,065 -35.89% QoQ % -69.15% 28.19% 58.82% 98.83% -69.02% 32.57% - Horiz. % 51.30% 166.27% 129.71% 81.67% 41.08% 132.57% 100.00%
Tax Rate 0.47 % 0.81 % 0.11 % - % - % 10.64 % 1.30 % -49.22% QoQ % -41.98% 636.36% 0.00% 0.00% 0.00% 718.46% - Horiz. % 36.15% 62.31% 8.46% 0.00% 0.00% 818.46% 100.00%
Total Cost 7,759 30,135 22,213 15,060 7,227 29,607 22,028 -50.09% QoQ % -74.25% 35.66% 47.50% 108.39% -75.59% 34.41% - Horiz. % 35.22% 136.80% 100.84% 68.37% 32.81% 134.41% 100.00%
Net Worth 183,553 178,490 179,501 178,260 177,864 167,092 162,363 8.51% QoQ % 2.84% -0.56% 0.70% 0.22% 6.45% 2.91% - Horiz. % 113.05% 109.93% 110.56% 109.79% 109.55% 102.91% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 4,697 - 4,691 - 8,794 4,388 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.41% - Horiz. % 0.00% 107.04% 0.00% 106.90% 0.00% 200.41% 100.00%
Div Payout % - % 39.99 % - % 81.30 % - % 93.90 % 62.11 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 51.18% - Horiz. % 0.00% 64.39% 0.00% 130.90% 0.00% 151.18% 100.00%
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 183,553 178,490 179,501 178,260 177,864 167,092 162,363 8.51% QoQ % 2.84% -0.56% 0.70% 0.22% 6.45% 2.91% - Horiz. % 113.05% 109.93% 110.56% 109.79% 109.55% 102.91% 100.00%
NOSH 470,649 469,712 472,371 469,105 468,064 439,718 438,819 4.77% QoQ % 0.20% -0.56% 0.70% 0.22% 6.45% 0.20% - Horiz. % 107.25% 107.04% 107.65% 106.90% 106.66% 100.20% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 31.72 % 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 19.49% QoQ % 13.57% -3.69% 5.42% -3.44% 19.25% -1.61% - Horiz. % 130.64% 115.03% 119.44% 113.30% 117.34% 98.39% 100.00%
ROE 1.97 % 6.58 % 5.11 % 3.24 % 1.63 % 5.61 % 4.35 % -41.00% QoQ % -70.06% 28.77% 57.72% 98.77% -70.94% 28.97% - Horiz. % 45.29% 151.26% 117.47% 74.48% 37.47% 128.97% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.41 8.90 6.62 4.43 2.16 8.85 6.63 -49.04% QoQ % -72.92% 34.44% 49.44% 105.09% -75.59% 33.48% - Horiz. % 36.35% 134.24% 99.85% 66.82% 32.58% 133.48% 100.00%
EPS 0.77 2.48 1.94 1.23 0.62 2.13 1.61 -38.82% QoQ % -68.95% 27.84% 57.72% 98.39% -70.89% 32.30% - Horiz. % 47.83% 154.04% 120.50% 76.40% 38.51% 132.30% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 2.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 3.57% QoQ % 2.63% 0.00% 0.00% 0.00% 0.00% 2.70% - Horiz. % 105.41% 102.70% 102.70% 102.70% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.90 6.99 5.23 3.47 1.69 6.51 4.87 -46.58% QoQ % -72.82% 33.65% 50.72% 105.33% -74.04% 33.68% - Horiz. % 39.01% 143.53% 107.39% 71.25% 34.70% 133.68% 100.00%
EPS 0.61 1.96 1.53 0.97 0.49 1.57 1.18 -35.56% QoQ % -68.88% 28.10% 57.73% 97.96% -68.79% 33.05% - Horiz. % 51.69% 166.10% 129.66% 82.20% 41.53% 133.05% 100.00%
DPS 0.00 0.79 0.00 0.78 0.00 1.47 0.73 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 101.37% - Horiz. % 0.00% 108.22% 0.00% 106.85% 0.00% 201.37% 100.00%
NAPS 0.3070 0.2985 0.3002 0.2982 0.2975 0.2795 0.2716 8.50% QoQ % 2.85% -0.57% 0.67% 0.24% 6.44% 2.91% - Horiz. % 113.03% 109.90% 110.53% 109.79% 109.54% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 -
P/RPS 30.03 8.48 12.15 19.98 40.53 11.08 10.41 102.51% QoQ % 254.13% -30.21% -39.19% -50.70% 265.79% 6.44% - Horiz. % 288.47% 81.46% 116.71% 191.93% 389.34% 106.44% 100.00%
P/EPS 94.16 30.19 41.49 71.95 141.13 46.01 42.86 68.92% QoQ % 211.89% -27.24% -42.33% -49.02% 206.74% 7.35% - Horiz. % 219.69% 70.44% 96.80% 167.87% 329.28% 107.35% 100.00%
EY 1.06 3.31 2.41 1.39 0.71 2.17 2.33 -40.82% QoQ % -67.98% 37.34% 73.38% 95.77% -67.28% -6.87% - Horiz. % 45.49% 142.06% 103.43% 59.66% 30.47% 93.13% 100.00%
DY 0.00 1.32 0.00 1.13 0.00 2.04 1.45 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 40.69% - Horiz. % 0.00% 91.03% 0.00% 77.93% 0.00% 140.69% 100.00%
P/NAPS 1.86 1.99 2.12 2.33 2.30 2.58 1.86 - QoQ % -6.53% -6.13% -9.01% 1.30% -10.85% 38.71% - Horiz. % 100.00% 106.99% 113.98% 125.27% 123.66% 138.71% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 -
Price 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 -
P/RPS 32.72 8.37 11.47 18.29 37.05 10.17 14.56 71.48% QoQ % 290.92% -27.03% -37.29% -50.63% 264.31% -30.15% - Horiz. % 224.73% 57.49% 78.78% 125.62% 254.46% 69.85% 100.00%
P/EPS 102.60 29.79 39.18 65.85 129.03 42.25 59.94 43.05% QoQ % 244.41% -23.97% -40.50% -48.97% 205.40% -29.51% - Horiz. % 171.17% 49.70% 65.37% 109.86% 215.27% 70.49% 100.00%
EY 0.97 3.36 2.55 1.52 0.78 2.37 1.67 -30.36% QoQ % -71.13% 31.76% 67.76% 94.87% -67.09% 41.92% - Horiz. % 58.08% 201.20% 152.69% 91.02% 46.71% 141.92% 100.00%
DY 0.00 1.34 0.00 1.23 0.00 2.22 1.04 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 113.46% - Horiz. % 0.00% 128.85% 0.00% 118.27% 0.00% 213.46% 100.00%
P/NAPS 2.03 1.96 2.00 2.13 2.11 2.37 2.61 -15.41% QoQ % 3.57% -2.00% -6.10% 0.95% -10.97% -9.20% - Horiz. % 77.78% 75.10% 76.63% 81.61% 80.84% 90.80% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
N2N Quarter 2 Report 2016-24 8 2016(final).pdf 
