Highlights

[N2N] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     37.53%    YoY -     103.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 55,015 25,683 97,285 69,616 41,460 11,364 41,816 20.13%
  QoQ % 114.21% -73.60% 39.75% 67.91% 264.84% -72.82% -
  Horiz. % 131.56% 61.42% 232.65% 166.48% 99.15% 27.18% 100.00%
PBT 11,836 6,740 26,302 18,544 13,531 3,622 11,776 0.34%
  QoQ % 75.61% -74.37% 41.84% 37.05% 273.58% -69.24% -
  Horiz. % 100.51% 57.24% 223.35% 157.47% 114.90% 30.76% 100.00%
Tax -3,913 -127 -1,414 -49 -28 -17 -95 1,100.83%
  QoQ % -2,981.10% 91.02% -2,785.71% -75.00% -64.71% 82.11% -
  Horiz. % 4,118.95% 133.68% 1,488.42% 51.58% 29.47% 17.89% 100.00%
NP 7,923 6,613 24,888 18,495 13,503 3,605 11,681 -22.86%
  QoQ % 19.81% -73.43% 34.57% 36.97% 274.56% -69.14% -
  Horiz. % 67.83% 56.61% 213.06% 158.33% 115.60% 30.86% 100.00%
NP to SH 8,075 6,693 25,129 18,660 13,568 3,624 11,747 -22.16%
  QoQ % 20.65% -73.37% 34.67% 37.53% 274.39% -69.15% -
  Horiz. % 68.74% 56.98% 213.92% 158.85% 115.50% 30.85% 100.00%
Tax Rate 33.06 % 1.88 % 5.38 % 0.26 % 0.21 % 0.47 % 0.81 % 1,093.52%
  QoQ % 1,658.51% -65.06% 1,969.23% 23.81% -55.32% -41.98% -
  Horiz. % 4,081.48% 232.10% 664.20% 32.10% 25.93% 58.02% 100.00%
Total Cost 47,092 19,070 72,397 51,121 27,957 7,759 30,135 34.77%
  QoQ % 146.94% -73.66% 41.62% 82.86% 260.32% -74.25% -
  Horiz. % 156.27% 63.28% 240.24% 169.64% 92.77% 25.75% 100.00%
Net Worth 240,245 182,782 187,914 187,804 187,792 183,553 178,490 21.97%
  QoQ % 31.44% -2.73% 0.06% 0.01% 2.31% 2.84% -
  Horiz. % 134.60% 102.40% 105.28% 105.22% 105.21% 102.84% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,016 14,430 4,697 4,695 - - 4,697 127.05%
  QoQ % 10.99% 207.17% 0.06% 0.00% 0.00% 0.00% -
  Horiz. % 340.98% 307.21% 100.02% 99.96% 0.00% 0.00% 100.00%
Div Payout % 198.35 % 215.60 % 18.69 % 25.16 % - % - % 39.99 % 191.69%
  QoQ % -8.00% 1,053.56% -25.72% 0.00% 0.00% 0.00% -
  Horiz. % 496.00% 539.13% 46.74% 62.92% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 240,245 182,782 187,914 187,804 187,792 183,553 178,490 21.97%
  QoQ % 31.44% -2.73% 0.06% 0.01% 2.31% 2.84% -
  Horiz. % 134.60% 102.40% 105.28% 105.22% 105.21% 102.84% 100.00%
NOSH 533,879 481,006 469,785 469,512 469,480 470,649 469,712 8.94%
  QoQ % 10.99% 2.39% 0.06% 0.01% -0.25% 0.20% -
  Horiz. % 113.66% 102.40% 100.02% 99.96% 99.95% 100.20% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.40 % 25.75 % 25.58 % 26.57 % 32.57 % 31.72 % 27.93 % -35.78%
  QoQ % -44.08% 0.66% -3.73% -18.42% 2.68% 13.57% -
  Horiz. % 51.56% 92.19% 91.59% 95.13% 116.61% 113.57% 100.00%
ROE 3.36 % 3.66 % 13.37 % 9.94 % 7.23 % 1.97 % 6.58 % -36.19%
  QoQ % -8.20% -72.63% 34.51% 37.48% 267.01% -70.06% -
  Horiz. % 51.06% 55.62% 203.19% 151.06% 109.88% 29.94% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.30 5.34 20.71 14.83 8.83 2.41 8.90 10.26%
  QoQ % 92.88% -74.22% 39.65% 67.95% 266.39% -72.92% -
  Horiz. % 115.73% 60.00% 232.70% 166.63% 99.21% 27.08% 100.00%
EPS 1.59 1.39 5.35 3.98 2.89 0.77 2.48 -25.71%
  QoQ % 14.39% -74.02% 34.42% 37.72% 275.32% -68.95% -
  Horiz. % 64.11% 56.05% 215.73% 160.48% 116.53% 31.05% 100.00%
DPS 3.00 3.00 1.00 1.00 0.00 0.00 1.00 108.43%
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.4500 0.3800 0.4000 0.4000 0.4000 0.3900 0.3800 11.97%
  QoQ % 18.42% -5.00% 0.00% 0.00% 2.56% 2.63% -
  Horiz. % 118.42% 100.00% 105.26% 105.26% 105.26% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.20 4.30 16.27 11.64 6.93 1.90 6.99 20.16%
  QoQ % 113.95% -73.57% 39.78% 67.97% 264.74% -72.82% -
  Horiz. % 131.62% 61.52% 232.76% 166.52% 99.14% 27.18% 100.00%
EPS 1.35 1.12 4.20 3.12 2.27 0.61 1.96 -22.06%
  QoQ % 20.54% -73.33% 34.62% 37.44% 272.13% -68.88% -
  Horiz. % 68.88% 57.14% 214.29% 159.18% 115.82% 31.12% 100.00%
DPS 2.68 2.41 0.79 0.79 0.00 0.00 0.79 126.28%
  QoQ % 11.20% 205.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 339.24% 305.06% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.4018 0.3057 0.3143 0.3141 0.3141 0.3070 0.2985 21.98%
  QoQ % 31.44% -2.74% 0.06% 0.00% 2.31% 2.85% -
  Horiz. % 134.61% 102.41% 105.29% 105.23% 105.23% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.2500 0.7650 0.9200 0.9350 0.7500 0.7250 0.7550 -
P/RPS 12.13 14.33 4.44 6.31 8.49 30.03 8.48 27.04%
  QoQ % -15.35% 222.75% -29.64% -25.68% -71.73% 254.13% -
  Horiz. % 143.04% 168.99% 52.36% 74.41% 100.12% 354.13% 100.00%
P/EPS 82.64 54.98 17.20 23.53 25.95 94.16 30.19 96.04%
  QoQ % 50.31% 219.65% -26.90% -9.33% -72.44% 211.89% -
  Horiz. % 273.73% 182.11% 56.97% 77.94% 85.96% 311.89% 100.00%
EY 1.21 1.82 5.81 4.25 3.85 1.06 3.31 -48.97%
  QoQ % -33.52% -68.67% 36.71% 10.39% 263.21% -67.98% -
  Horiz. % 36.56% 54.98% 175.53% 128.40% 116.31% 32.02% 100.00%
DY 2.40 3.92 1.09 1.07 0.00 0.00 1.32 49.13%
  QoQ % -38.78% 259.63% 1.87% 0.00% 0.00% 0.00% -
  Horiz. % 181.82% 296.97% 82.58% 81.06% 0.00% 0.00% 100.00%
P/NAPS 2.78 2.01 2.30 2.34 1.88 1.86 1.99 25.04%
  QoQ % 38.31% -12.61% -1.71% 24.47% 1.08% -6.53% -
  Horiz. % 139.70% 101.01% 115.58% 117.59% 94.47% 93.47% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 1.1200 1.0800 0.9950 0.9500 0.7300 0.7900 0.7450 -
P/RPS 10.87 20.23 4.80 6.41 8.27 32.72 8.37 19.09%
  QoQ % -46.27% 321.46% -25.12% -22.49% -74.72% 290.92% -
  Horiz. % 129.87% 241.70% 57.35% 76.58% 98.81% 390.92% 100.00%
P/EPS 74.05 77.62 18.60 23.90 25.26 102.60 29.79 83.81%
  QoQ % -4.60% 317.31% -22.18% -5.38% -75.38% 244.41% -
  Horiz. % 248.57% 260.56% 62.44% 80.23% 84.79% 344.41% 100.00%
EY 1.35 1.29 5.38 4.18 3.96 0.97 3.36 -45.64%
  QoQ % 4.65% -76.02% 28.71% 5.56% 308.25% -71.13% -
  Horiz. % 40.18% 38.39% 160.12% 124.40% 117.86% 28.87% 100.00%
DY 2.68 2.78 1.01 1.05 0.00 0.00 1.34 58.94%
  QoQ % -3.60% 175.25% -3.81% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 207.46% 75.37% 78.36% 0.00% 0.00% 100.00%
P/NAPS 2.49 2.84 2.49 2.38 1.83 2.03 1.96 17.35%
  QoQ % -12.32% 14.06% 4.62% 30.05% -9.85% 3.57% -
  Horiz. % 127.04% 144.90% 127.04% 121.43% 93.37% 103.57% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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