Highlights

[N2N] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     20.65%    YoY -     -40.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 27,248 108,055 80,253 55,015 25,683 97,285 69,616 -46.52%
  QoQ % -74.78% 34.64% 45.87% 114.21% -73.60% 39.75% -
  Horiz. % 39.14% 155.22% 115.28% 79.03% 36.89% 139.75% 100.00%
PBT 5,774 19,229 15,299 11,836 6,740 26,302 18,544 -54.09%
  QoQ % -69.97% 25.69% 29.26% 75.61% -74.37% 41.84% -
  Horiz. % 31.14% 103.69% 82.50% 63.83% 36.35% 141.84% 100.00%
Tax -288 -6,500 -5,254 -3,913 -127 -1,414 -49 226.04%
  QoQ % 95.57% -23.72% -34.27% -2,981.10% 91.02% -2,785.71% -
  Horiz. % 587.76% 13,265.31% 10,722.45% 7,985.71% 259.18% 2,885.71% 100.00%
NP 5,486 12,729 10,045 7,923 6,613 24,888 18,495 -55.56%
  QoQ % -56.90% 26.72% 26.78% 19.81% -73.43% 34.57% -
  Horiz. % 29.66% 68.82% 54.31% 42.84% 35.76% 134.57% 100.00%
NP to SH 5,589 13,095 10,288 8,075 6,693 25,129 18,660 -55.27%
  QoQ % -57.32% 27.28% 27.41% 20.65% -73.37% 34.67% -
  Horiz. % 29.95% 70.18% 55.13% 43.27% 35.87% 134.67% 100.00%
Tax Rate 4.99 % 33.80 % 34.34 % 33.06 % 1.88 % 5.38 % 0.26 % 618.12%
  QoQ % -85.24% -1.57% 3.87% 1,658.51% -65.06% 1,969.23% -
  Horiz. % 1,919.23% 13,000.00% 13,207.69% 12,715.39% 723.08% 2,069.23% 100.00%
Total Cost 21,762 95,326 70,208 47,092 19,070 72,397 51,121 -43.44%
  QoQ % -77.17% 35.78% 49.09% 146.94% -73.66% 41.62% -
  Horiz. % 42.57% 186.47% 137.34% 92.12% 37.30% 141.62% 100.00%
Net Worth 242,229 252,422 263,005 240,245 182,782 187,914 187,804 18.51%
  QoQ % -4.04% -4.02% 9.47% 31.44% -2.73% 0.06% -
  Horiz. % 128.98% 134.41% 140.04% 127.92% 97.33% 100.06% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 22,947 17,152 16,016 14,430 4,697 4,695 -
  QoQ % 0.00% 33.79% 7.09% 10.99% 207.17% 0.06% -
  Horiz. % 0.00% 488.75% 365.33% 341.13% 307.34% 100.06% 100.00%
Div Payout % - % 175.24 % 166.72 % 198.35 % 215.60 % 18.69 % 25.16 % -
  QoQ % 0.00% 5.11% -15.95% -8.00% 1,053.56% -25.72% -
  Horiz. % 0.00% 696.50% 662.64% 788.35% 856.92% 74.28% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 242,229 252,422 263,005 240,245 182,782 187,914 187,804 18.51%
  QoQ % -4.04% -4.02% 9.47% 31.44% -2.73% 0.06% -
  Horiz. % 128.98% 134.41% 140.04% 127.92% 97.33% 100.06% 100.00%
NOSH 538,288 573,687 571,750 533,879 481,006 469,785 469,512 9.55%
  QoQ % -6.17% 0.34% 7.09% 10.99% 2.39% 0.06% -
  Horiz. % 114.65% 122.19% 121.78% 113.71% 102.45% 100.06% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 20.13 % 11.78 % 12.52 % 14.40 % 25.75 % 25.58 % 26.57 % -16.91%
  QoQ % 70.88% -5.91% -13.06% -44.08% 0.66% -3.73% -
  Horiz. % 75.76% 44.34% 47.12% 54.20% 96.91% 96.27% 100.00%
ROE 2.31 % 5.19 % 3.91 % 3.36 % 3.66 % 13.37 % 9.94 % -62.23%
  QoQ % -55.49% 32.74% 16.37% -8.20% -72.63% 34.51% -
  Horiz. % 23.24% 52.21% 39.34% 33.80% 36.82% 134.51% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.06 18.84 14.04 10.30 5.34 20.71 14.83 -51.20%
  QoQ % -73.14% 34.19% 36.31% 92.88% -74.22% 39.65% -
  Horiz. % 34.12% 127.04% 94.67% 69.45% 36.01% 139.65% 100.00%
EPS 1.04 2.42 1.94 1.59 1.39 5.35 3.98 -59.16%
  QoQ % -57.02% 24.74% 22.01% 14.39% -74.02% 34.42% -
  Horiz. % 26.13% 60.80% 48.74% 39.95% 34.92% 134.42% 100.00%
DPS 0.00 4.00 3.00 3.00 3.00 1.00 1.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 0.00% 400.00% 300.00% 300.00% 300.00% 100.00% 100.00%
NAPS 0.4500 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 8.18%
  QoQ % 2.27% -4.35% 2.22% 18.42% -5.00% 0.00% -
  Horiz. % 112.50% 110.00% 115.00% 112.50% 95.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.56 18.07 13.42 9.20 4.30 16.27 11.64 -46.49%
  QoQ % -74.76% 34.65% 45.87% 113.95% -73.57% 39.78% -
  Horiz. % 39.18% 155.24% 115.29% 79.04% 36.94% 139.78% 100.00%
EPS 0.93 2.19 1.72 1.35 1.12 4.20 3.12 -55.41%
  QoQ % -57.53% 27.33% 27.41% 20.54% -73.33% 34.62% -
  Horiz. % 29.81% 70.19% 55.13% 43.27% 35.90% 134.62% 100.00%
DPS 0.00 3.84 2.87 2.68 2.41 0.79 0.79 -
  QoQ % 0.00% 33.80% 7.09% 11.20% 205.06% 0.00% -
  Horiz. % 0.00% 486.08% 363.29% 339.24% 305.06% 100.00% 100.00%
NAPS 0.4051 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 18.50%
  QoQ % -4.05% -4.02% 9.48% 31.44% -2.74% 0.06% -
  Horiz. % 128.97% 134.42% 140.05% 127.92% 97.33% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.8350 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 -
P/RPS 16.50 5.57 8.98 12.13 14.33 4.44 6.31 89.91%
  QoQ % 196.23% -37.97% -25.97% -15.35% 222.75% -29.64% -
  Horiz. % 261.49% 88.27% 142.31% 192.23% 227.10% 70.36% 100.00%
P/EPS 80.42 46.00 70.02 82.64 54.98 17.20 23.53 127.07%
  QoQ % 74.83% -34.30% -15.27% 50.31% 219.65% -26.90% -
  Horiz. % 341.78% 195.50% 297.58% 351.21% 233.66% 73.10% 100.00%
EY 1.24 2.17 1.43 1.21 1.82 5.81 4.25 -56.04%
  QoQ % -42.86% 51.75% 18.18% -33.52% -68.67% 36.71% -
  Horiz. % 29.18% 51.06% 33.65% 28.47% 42.82% 136.71% 100.00%
DY 0.00 3.81 2.38 2.40 3.92 1.09 1.07 -
  QoQ % 0.00% 60.08% -0.83% -38.78% 259.63% 1.87% -
  Horiz. % 0.00% 356.07% 222.43% 224.30% 366.36% 101.87% 100.00%
P/NAPS 1.86 2.39 2.74 2.78 2.01 2.30 2.34 -14.20%
  QoQ % -22.18% -12.77% -1.44% 38.31% -12.61% -1.71% -
  Horiz. % 79.49% 102.14% 117.09% 118.80% 85.90% 98.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 -
Price 0.7450 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 -
P/RPS 14.72 5.04 8.05 10.87 20.23 4.80 6.41 74.15%
  QoQ % 192.06% -37.39% -25.94% -46.27% 321.46% -25.12% -
  Horiz. % 229.64% 78.63% 125.59% 169.58% 315.60% 74.88% 100.00%
P/EPS 71.75 41.62 62.80 74.05 77.62 18.60 23.90 108.24%
  QoQ % 72.39% -33.73% -15.19% -4.60% 317.31% -22.18% -
  Horiz. % 300.21% 174.14% 262.76% 309.83% 324.77% 77.82% 100.00%
EY 1.39 2.40 1.59 1.35 1.29 5.38 4.18 -52.03%
  QoQ % -42.08% 50.94% 17.78% 4.65% -76.02% 28.71% -
  Horiz. % 33.25% 57.42% 38.04% 32.30% 30.86% 128.71% 100.00%
DY 0.00 4.21 2.65 2.68 2.78 1.01 1.05 -
  QoQ % 0.00% 58.87% -1.12% -3.60% 175.25% -3.81% -
  Horiz. % 0.00% 400.95% 252.38% 255.24% 264.76% 96.19% 100.00%
P/NAPS 1.66 2.16 2.46 2.49 2.84 2.49 2.38 -21.37%
  QoQ % -23.15% -12.20% -1.20% -12.32% 14.06% 4.62% -
  Horiz. % 69.75% 90.76% 103.36% 104.62% 119.33% 104.62% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS