[N2N] QoQ Cumulative Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 80,253 55,015 25,683 97,285 69,616 41,460 11,364 267.65% QoQ % 45.87% 114.21% -73.60% 39.75% 67.91% 264.84% - Horiz. % 706.20% 484.12% 226.00% 856.08% 612.60% 364.84% 100.00%
PBT 15,299 11,836 6,740 26,302 18,544 13,531 3,622 161.07% QoQ % 29.26% 75.61% -74.37% 41.84% 37.05% 273.58% - Horiz. % 422.39% 326.78% 186.09% 726.17% 511.98% 373.58% 100.00%
Tax -5,254 -3,913 -127 -1,414 -49 -28 -17 4,455.26% QoQ % -34.27% -2,981.10% 91.02% -2,785.71% -75.00% -64.71% - Horiz. % 30,905.88% 23,017.65% 747.06% 8,317.65% 288.24% 164.71% 100.00%
NP 10,045 7,923 6,613 24,888 18,495 13,503 3,605 97.89% QoQ % 26.78% 19.81% -73.43% 34.57% 36.97% 274.56% - Horiz. % 278.64% 219.78% 183.44% 690.37% 513.04% 374.56% 100.00%
NP to SH 10,288 8,075 6,693 25,129 18,660 13,568 3,624 100.36% QoQ % 27.41% 20.65% -73.37% 34.67% 37.53% 274.39% - Horiz. % 283.89% 222.82% 184.69% 693.41% 514.90% 374.39% 100.00%
Tax Rate 34.34 % 33.06 % 1.88 % 5.38 % 0.26 % 0.21 % 0.47 % 1,643.15% QoQ % 3.87% 1,658.51% -65.06% 1,969.23% 23.81% -55.32% - Horiz. % 7,306.38% 7,034.04% 400.00% 1,144.68% 55.32% 44.68% 100.00%
Total Cost 70,208 47,092 19,070 72,397 51,121 27,957 7,759 333.65% QoQ % 49.09% 146.94% -73.66% 41.62% 82.86% 260.32% - Horiz. % 904.86% 606.93% 245.78% 933.07% 658.86% 360.32% 100.00%
Net Worth 263,005 240,245 182,782 187,914 187,804 187,792 183,553 27.07% QoQ % 9.47% 31.44% -2.73% 0.06% 0.01% 2.31% - Horiz. % 143.29% 130.89% 99.58% 102.38% 102.32% 102.31% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 17,152 16,016 14,430 4,697 4,695 - - - QoQ % 7.09% 10.99% 207.17% 0.06% 0.00% 0.00% - Horiz. % 365.33% 341.13% 307.34% 100.06% 100.00% - -
Div Payout % 166.72 % 198.35 % 215.60 % 18.69 % 25.16 % - % - % - QoQ % -15.95% -8.00% 1,053.56% -25.72% 0.00% 0.00% - Horiz. % 662.64% 788.35% 856.92% 74.28% 100.00% - -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 263,005 240,245 182,782 187,914 187,804 187,792 183,553 27.07% QoQ % 9.47% 31.44% -2.73% 0.06% 0.01% 2.31% - Horiz. % 143.29% 130.89% 99.58% 102.38% 102.32% 102.31% 100.00%
NOSH 571,750 533,879 481,006 469,785 469,512 469,480 470,649 13.84% QoQ % 7.09% 10.99% 2.39% 0.06% 0.01% -0.25% - Horiz. % 121.48% 113.43% 102.20% 99.82% 99.76% 99.75% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.52 % 14.40 % 25.75 % 25.58 % 26.57 % 32.57 % 31.72 % -46.16% QoQ % -13.06% -44.08% 0.66% -3.73% -18.42% 2.68% - Horiz. % 39.47% 45.40% 81.18% 80.64% 83.76% 102.68% 100.00%
ROE 3.91 % 3.36 % 3.66 % 13.37 % 9.94 % 7.23 % 1.97 % 57.87% QoQ % 16.37% -8.20% -72.63% 34.51% 37.48% 267.01% - Horiz. % 198.48% 170.56% 185.79% 678.68% 504.57% 367.01% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.04 10.30 5.34 20.71 14.83 8.83 2.41 223.42% QoQ % 36.31% 92.88% -74.22% 39.65% 67.95% 266.39% - Horiz. % 582.57% 427.39% 221.58% 859.34% 615.35% 366.39% 100.00%
EPS 1.94 1.59 1.39 5.35 3.98 2.89 0.77 85.05% QoQ % 22.01% 14.39% -74.02% 34.42% 37.72% 275.32% - Horiz. % 251.95% 206.49% 180.52% 694.81% 516.88% 375.32% 100.00%
DPS 3.00 3.00 3.00 1.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 300.00% 300.00% 100.00% 100.00% - -
NAPS 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 0.3900 11.62% QoQ % 2.22% 18.42% -5.00% 0.00% 0.00% 2.56% - Horiz. % 117.95% 115.38% 97.44% 102.56% 102.56% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.42 9.20 4.30 16.27 11.64 6.93 1.90 267.69% QoQ % 45.87% 113.95% -73.57% 39.78% 67.97% 264.74% - Horiz. % 706.32% 484.21% 226.32% 856.32% 612.63% 364.74% 100.00%
EPS 1.72 1.35 1.12 4.20 3.12 2.27 0.61 99.46% QoQ % 27.41% 20.54% -73.33% 34.62% 37.44% 272.13% - Horiz. % 281.97% 221.31% 183.61% 688.52% 511.48% 372.13% 100.00%
DPS 2.87 2.68 2.41 0.79 0.79 0.00 0.00 - QoQ % 7.09% 11.20% 205.06% 0.00% 0.00% 0.00% - Horiz. % 363.29% 339.24% 305.06% 100.00% 100.00% - -
NAPS 0.4399 0.4018 0.3057 0.3143 0.3141 0.3141 0.3070 27.07% QoQ % 9.48% 31.44% -2.74% 0.06% 0.00% 2.31% - Horiz. % 143.29% 130.88% 99.58% 102.38% 102.31% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 0.7250 -
P/RPS 8.98 12.13 14.33 4.44 6.31 8.49 30.03 -55.25% QoQ % -25.97% -15.35% 222.75% -29.64% -25.68% -71.73% - Horiz. % 29.90% 40.39% 47.72% 14.79% 21.01% 28.27% 100.00%
P/EPS 70.02 82.64 54.98 17.20 23.53 25.95 94.16 -17.91% QoQ % -15.27% 50.31% 219.65% -26.90% -9.33% -72.44% - Horiz. % 74.36% 87.77% 58.39% 18.27% 24.99% 27.56% 100.00%
EY 1.43 1.21 1.82 5.81 4.25 3.85 1.06 22.07% QoQ % 18.18% -33.52% -68.67% 36.71% 10.39% 263.21% - Horiz. % 134.91% 114.15% 171.70% 548.11% 400.94% 363.21% 100.00%
DY 2.38 2.40 3.92 1.09 1.07 0.00 0.00 - QoQ % -0.83% -38.78% 259.63% 1.87% 0.00% 0.00% - Horiz. % 222.43% 224.30% 366.36% 101.87% 100.00% - -
P/NAPS 2.74 2.78 2.01 2.30 2.34 1.88 1.86 29.44% QoQ % -1.44% 38.31% -12.61% -1.71% 24.47% 1.08% - Horiz. % 147.31% 149.46% 108.06% 123.66% 125.81% 101.08% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 -
Price 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 0.7900 -
P/RPS 8.05 10.87 20.23 4.80 6.41 8.27 32.72 -60.70% QoQ % -25.94% -46.27% 321.46% -25.12% -22.49% -74.72% - Horiz. % 24.60% 33.22% 61.83% 14.67% 19.59% 25.28% 100.00%
P/EPS 62.80 74.05 77.62 18.60 23.90 25.26 102.60 -27.89% QoQ % -15.19% -4.60% 317.31% -22.18% -5.38% -75.38% - Horiz. % 61.21% 72.17% 75.65% 18.13% 23.29% 24.62% 100.00%
EY 1.59 1.35 1.29 5.38 4.18 3.96 0.97 38.98% QoQ % 17.78% 4.65% -76.02% 28.71% 5.56% 308.25% - Horiz. % 163.92% 139.18% 132.99% 554.64% 430.93% 408.25% 100.00%
DY 2.65 2.68 2.78 1.01 1.05 0.00 0.00 - QoQ % -1.12% -3.60% 175.25% -3.81% 0.00% 0.00% - Horiz. % 252.38% 255.24% 264.76% 96.19% 100.00% - -
P/NAPS 2.46 2.49 2.84 2.49 2.38 1.83 2.03 13.65% QoQ % -1.20% -12.32% 14.06% 4.62% 30.05% -9.85% - Horiz. % 121.18% 122.66% 139.90% 122.66% 117.24% 90.15% 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
Q4 Quarterly announcments 26.2.2018.pdf 
