Highlights

[N2N] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     274.39%    YoY -     135.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 25,683 97,285 69,616 41,460 11,364 41,816 31,288 -12.34%
  QoQ % -73.60% 39.75% 67.91% 264.84% -72.82% 33.65% -
  Horiz. % 82.09% 310.93% 222.50% 132.51% 36.32% 133.65% 100.00%
PBT 6,740 26,302 18,544 13,531 3,622 11,776 9,085 -18.06%
  QoQ % -74.37% 41.84% 37.05% 273.58% -69.24% 29.62% -
  Horiz. % 74.19% 289.51% 204.12% 148.94% 39.87% 129.62% 100.00%
Tax -127 -1,414 -49 -28 -17 -95 -10 445.18%
  QoQ % 91.02% -2,785.71% -75.00% -64.71% 82.11% -850.00% -
  Horiz. % 1,270.00% 14,140.00% 490.00% 280.00% 170.00% 950.00% 100.00%
NP 6,613 24,888 18,495 13,503 3,605 11,681 9,075 -19.04%
  QoQ % -73.43% 34.57% 36.97% 274.56% -69.14% 28.72% -
  Horiz. % 72.87% 274.25% 203.80% 148.79% 39.72% 128.72% 100.00%
NP to SH 6,693 25,129 18,660 13,568 3,624 11,747 9,164 -18.91%
  QoQ % -73.37% 34.67% 37.53% 274.39% -69.15% 28.19% -
  Horiz. % 73.04% 274.21% 203.62% 148.06% 39.55% 128.19% 100.00%
Tax Rate 1.88 % 5.38 % 0.26 % 0.21 % 0.47 % 0.81 % 0.11 % 564.65%
  QoQ % -65.06% 1,969.23% 23.81% -55.32% -41.98% 636.36% -
  Horiz. % 1,709.09% 4,890.91% 236.36% 190.91% 427.27% 736.36% 100.00%
Total Cost 19,070 72,397 51,121 27,957 7,759 30,135 22,213 -9.68%
  QoQ % -73.66% 41.62% 82.86% 260.32% -74.25% 35.66% -
  Horiz. % 85.85% 325.92% 230.14% 125.86% 34.93% 135.66% 100.00%
Net Worth 182,782 187,914 187,804 187,792 183,553 178,490 179,501 1.22%
  QoQ % -2.73% 0.06% 0.01% 2.31% 2.84% -0.56% -
  Horiz. % 101.83% 104.69% 104.63% 104.62% 102.26% 99.44% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 14,430 4,697 4,695 - - 4,697 - -
  QoQ % 207.17% 0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 307.21% 100.02% 99.96% 0.00% 0.00% 100.00% -
Div Payout % 215.60 % 18.69 % 25.16 % - % - % 39.99 % - % -
  QoQ % 1,053.56% -25.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 539.13% 46.74% 62.92% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 182,782 187,914 187,804 187,792 183,553 178,490 179,501 1.22%
  QoQ % -2.73% 0.06% 0.01% 2.31% 2.84% -0.56% -
  Horiz. % 101.83% 104.69% 104.63% 104.62% 102.26% 99.44% 100.00%
NOSH 481,006 469,785 469,512 469,480 470,649 469,712 472,371 1.22%
  QoQ % 2.39% 0.06% 0.01% -0.25% 0.20% -0.56% -
  Horiz. % 101.83% 99.45% 99.39% 99.39% 99.64% 99.44% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 25.75 % 25.58 % 26.57 % 32.57 % 31.72 % 27.93 % 29.00 % -7.62%
  QoQ % 0.66% -3.73% -18.42% 2.68% 13.57% -3.69% -
  Horiz. % 88.79% 88.21% 91.62% 112.31% 109.38% 96.31% 100.00%
ROE 3.66 % 13.37 % 9.94 % 7.23 % 1.97 % 6.58 % 5.11 % -19.96%
  QoQ % -72.63% 34.51% 37.48% 267.01% -70.06% 28.77% -
  Horiz. % 71.62% 261.64% 194.52% 141.49% 38.55% 128.77% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.34 20.71 14.83 8.83 2.41 8.90 6.62 -13.36%
  QoQ % -74.22% 39.65% 67.95% 266.39% -72.92% 34.44% -
  Horiz. % 80.66% 312.84% 224.02% 133.38% 36.40% 134.44% 100.00%
EPS 1.39 5.35 3.98 2.89 0.77 2.48 1.94 -19.95%
  QoQ % -74.02% 34.42% 37.72% 275.32% -68.95% 27.84% -
  Horiz. % 71.65% 275.77% 205.15% 148.97% 39.69% 127.84% 100.00%
DPS 3.00 1.00 1.00 0.00 0.00 1.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.3800 0.4000 0.4000 0.4000 0.3900 0.3800 0.3800 -
  QoQ % -5.00% 0.00% 0.00% 2.56% 2.63% 0.00% -
  Horiz. % 100.00% 105.26% 105.26% 105.26% 102.63% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.30 16.27 11.64 6.93 1.90 6.99 5.23 -12.25%
  QoQ % -73.57% 39.78% 67.97% 264.74% -72.82% 33.65% -
  Horiz. % 82.22% 311.09% 222.56% 132.50% 36.33% 133.65% 100.00%
EPS 1.12 4.20 3.12 2.27 0.61 1.96 1.53 -18.79%
  QoQ % -73.33% 34.62% 37.44% 272.13% -68.88% 28.10% -
  Horiz. % 73.20% 274.51% 203.92% 148.37% 39.87% 128.10% 100.00%
DPS 2.41 0.79 0.79 0.00 0.00 0.79 0.00 -
  QoQ % 205.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.06% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.3057 0.3143 0.3141 0.3141 0.3070 0.2985 0.3002 1.22%
  QoQ % -2.74% 0.06% 0.00% 2.31% 2.85% -0.57% -
  Horiz. % 101.83% 104.70% 104.63% 104.63% 102.27% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.7650 0.9200 0.9350 0.7500 0.7250 0.7550 0.8050 -
P/RPS 14.33 4.44 6.31 8.49 30.03 8.48 12.15 11.64%
  QoQ % 222.75% -29.64% -25.68% -71.73% 254.13% -30.21% -
  Horiz. % 117.94% 36.54% 51.93% 69.88% 247.16% 69.79% 100.00%
P/EPS 54.98 17.20 23.53 25.95 94.16 30.19 41.49 20.67%
  QoQ % 219.65% -26.90% -9.33% -72.44% 211.89% -27.24% -
  Horiz. % 132.51% 41.46% 56.71% 62.55% 226.95% 72.76% 100.00%
EY 1.82 5.81 4.25 3.85 1.06 3.31 2.41 -17.09%
  QoQ % -68.67% 36.71% 10.39% 263.21% -67.98% 37.34% -
  Horiz. % 75.52% 241.08% 176.35% 159.75% 43.98% 137.34% 100.00%
DY 3.92 1.09 1.07 0.00 0.00 1.32 0.00 -
  QoQ % 259.63% 1.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.97% 82.58% 81.06% 0.00% 0.00% 100.00% -
P/NAPS 2.01 2.30 2.34 1.88 1.86 1.99 2.12 -3.49%
  QoQ % -12.61% -1.71% 24.47% 1.08% -6.53% -6.13% -
  Horiz. % 94.81% 108.49% 110.38% 88.68% 87.74% 93.87% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 -
Price 1.0800 0.9950 0.9500 0.7300 0.7900 0.7450 0.7600 -
P/RPS 20.23 4.80 6.41 8.27 32.72 8.37 11.47 46.03%
  QoQ % 321.46% -25.12% -22.49% -74.72% 290.92% -27.03% -
  Horiz. % 176.37% 41.85% 55.88% 72.10% 285.27% 72.97% 100.00%
P/EPS 77.62 18.60 23.90 25.26 102.60 29.79 39.18 57.80%
  QoQ % 317.31% -22.18% -5.38% -75.38% 244.41% -23.97% -
  Horiz. % 198.11% 47.47% 61.00% 64.47% 261.87% 76.03% 100.00%
EY 1.29 5.38 4.18 3.96 0.97 3.36 2.55 -36.54%
  QoQ % -76.02% 28.71% 5.56% 308.25% -71.13% 31.76% -
  Horiz. % 50.59% 210.98% 163.92% 155.29% 38.04% 131.76% 100.00%
DY 2.78 1.01 1.05 0.00 0.00 1.34 0.00 -
  QoQ % 175.25% -3.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.46% 75.37% 78.36% 0.00% 0.00% 100.00% -
P/NAPS 2.84 2.49 2.38 1.83 2.03 1.96 2.00 26.36%
  QoQ % 14.06% 4.62% 30.05% -9.85% 3.57% -2.00% -
  Horiz. % 142.00% 124.50% 119.00% 91.50% 101.50% 98.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers