Highlights

[N2N] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -69.15%    YoY -     24.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 97,285 69,616 41,460 11,364 41,816 31,288 20,776 179.11%
  QoQ % 39.75% 67.91% 264.84% -72.82% 33.65% 50.60% -
  Horiz. % 468.26% 335.08% 199.56% 54.70% 201.27% 150.60% 100.00%
PBT 26,302 18,544 13,531 3,622 11,776 9,085 5,716 175.88%
  QoQ % 41.84% 37.05% 273.58% -69.24% 29.62% 58.94% -
  Horiz. % 460.15% 324.42% 236.72% 63.37% 206.02% 158.94% 100.00%
Tax -1,414 -49 -28 -17 -95 -10 0 -
  QoQ % -2,785.71% -75.00% -64.71% 82.11% -850.00% 0.00% -
  Horiz. % 14,140.00% 490.00% 280.00% 170.00% 950.00% 100.00% -
NP 24,888 18,495 13,503 3,605 11,681 9,075 5,716 165.93%
  QoQ % 34.57% 36.97% 274.56% -69.14% 28.72% 58.76% -
  Horiz. % 435.41% 323.57% 236.23% 63.07% 204.36% 158.76% 100.00%
NP to SH 25,129 18,660 13,568 3,624 11,747 9,164 5,770 165.97%
  QoQ % 34.67% 37.53% 274.39% -69.15% 28.19% 58.82% -
  Horiz. % 435.51% 323.40% 235.15% 62.81% 203.59% 158.82% 100.00%
Tax Rate 5.38 % 0.26 % 0.21 % 0.47 % 0.81 % 0.11 % - % -
  QoQ % 1,969.23% 23.81% -55.32% -41.98% 636.36% 0.00% -
  Horiz. % 4,890.91% 236.36% 190.91% 427.27% 736.36% 100.00% -
Total Cost 72,397 51,121 27,957 7,759 30,135 22,213 15,060 184.02%
  QoQ % 41.62% 82.86% 260.32% -74.25% 35.66% 47.50% -
  Horiz. % 480.72% 339.45% 185.64% 51.52% 200.10% 147.50% 100.00%
Net Worth 187,914 187,804 187,792 183,553 178,490 179,501 178,260 3.57%
  QoQ % 0.06% 0.01% 2.31% 2.84% -0.56% 0.70% -
  Horiz. % 105.42% 105.35% 105.35% 102.97% 100.13% 100.70% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,697 4,695 - - 4,697 - 4,691 0.10%
  QoQ % 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.14% 100.09% 0.00% 0.00% 100.13% 0.00% 100.00%
Div Payout % 18.69 % 25.16 % - % - % 39.99 % - % 81.30 % -62.37%
  QoQ % -25.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.99% 30.95% 0.00% 0.00% 49.19% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 187,914 187,804 187,792 183,553 178,490 179,501 178,260 3.57%
  QoQ % 0.06% 0.01% 2.31% 2.84% -0.56% 0.70% -
  Horiz. % 105.42% 105.35% 105.35% 102.97% 100.13% 100.70% 100.00%
NOSH 469,785 469,512 469,480 470,649 469,712 472,371 469,105 0.10%
  QoQ % 0.06% 0.01% -0.25% 0.20% -0.56% 0.70% -
  Horiz. % 100.14% 100.09% 100.08% 100.33% 100.13% 100.70% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.58 % 26.57 % 32.57 % 31.72 % 27.93 % 29.00 % 27.51 % -4.72%
  QoQ % -3.73% -18.42% 2.68% 13.57% -3.69% 5.42% -
  Horiz. % 92.98% 96.58% 118.39% 115.30% 101.53% 105.42% 100.00%
ROE 13.37 % 9.94 % 7.23 % 1.97 % 6.58 % 5.11 % 3.24 % 156.61%
  QoQ % 34.51% 37.48% 267.01% -70.06% 28.77% 57.72% -
  Horiz. % 412.65% 306.79% 223.15% 60.80% 203.09% 157.72% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.71 14.83 8.83 2.41 8.90 6.62 4.43 178.80%
  QoQ % 39.65% 67.95% 266.39% -72.92% 34.44% 49.44% -
  Horiz. % 467.49% 334.76% 199.32% 54.40% 200.90% 149.44% 100.00%
EPS 5.35 3.98 2.89 0.77 2.48 1.94 1.23 165.75%
  QoQ % 34.42% 37.72% 275.32% -68.95% 27.84% 57.72% -
  Horiz. % 434.96% 323.58% 234.96% 62.60% 201.63% 157.72% 100.00%
DPS 1.00 1.00 0.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4000 0.4000 0.4000 0.3900 0.3800 0.3800 0.3800 3.47%
  QoQ % 0.00% 0.00% 2.56% 2.63% 0.00% 0.00% -
  Horiz. % 105.26% 105.26% 105.26% 102.63% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.27 11.64 6.93 1.90 6.99 5.23 3.47 179.35%
  QoQ % 39.78% 67.97% 264.74% -72.82% 33.65% 50.72% -
  Horiz. % 468.88% 335.45% 199.71% 54.76% 201.44% 150.72% 100.00%
EPS 4.20 3.12 2.27 0.61 1.96 1.53 0.97 164.95%
  QoQ % 34.62% 37.44% 272.13% -68.88% 28.10% 57.73% -
  Horiz. % 432.99% 321.65% 234.02% 62.89% 202.06% 157.73% 100.00%
DPS 0.79 0.79 0.00 0.00 0.79 0.00 0.78 0.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.28% 101.28% 0.00% 0.00% 101.28% 0.00% 100.00%
NAPS 0.3143 0.3141 0.3141 0.3070 0.2985 0.3002 0.2982 3.56%
  QoQ % 0.06% 0.00% 2.31% 2.85% -0.57% 0.67% -
  Horiz. % 105.40% 105.33% 105.33% 102.95% 100.10% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9200 0.9350 0.7500 0.7250 0.7550 0.8050 0.8850 -
P/RPS 4.44 6.31 8.49 30.03 8.48 12.15 19.98 -63.21%
  QoQ % -29.64% -25.68% -71.73% 254.13% -30.21% -39.19% -
  Horiz. % 22.22% 31.58% 42.49% 150.30% 42.44% 60.81% 100.00%
P/EPS 17.20 23.53 25.95 94.16 30.19 41.49 71.95 -61.38%
  QoQ % -26.90% -9.33% -72.44% 211.89% -27.24% -42.33% -
  Horiz. % 23.91% 32.70% 36.07% 130.87% 41.96% 57.67% 100.00%
EY 5.81 4.25 3.85 1.06 3.31 2.41 1.39 158.81%
  QoQ % 36.71% 10.39% 263.21% -67.98% 37.34% 73.38% -
  Horiz. % 417.99% 305.76% 276.98% 76.26% 238.13% 173.38% 100.00%
DY 1.09 1.07 0.00 0.00 1.32 0.00 1.13 -2.37%
  QoQ % 1.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.46% 94.69% 0.00% 0.00% 116.81% 0.00% 100.00%
P/NAPS 2.30 2.34 1.88 1.86 1.99 2.12 2.33 -0.86%
  QoQ % -1.71% 24.47% 1.08% -6.53% -6.13% -9.01% -
  Horiz. % 98.71% 100.43% 80.69% 79.83% 85.41% 90.99% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 -
Price 0.9950 0.9500 0.7300 0.7900 0.7450 0.7600 0.8100 -
P/RPS 4.80 6.41 8.27 32.72 8.37 11.47 18.29 -58.91%
  QoQ % -25.12% -22.49% -74.72% 290.92% -27.03% -37.29% -
  Horiz. % 26.24% 35.05% 45.22% 178.90% 45.76% 62.71% 100.00%
P/EPS 18.60 23.90 25.26 102.60 29.79 39.18 65.85 -56.85%
  QoQ % -22.18% -5.38% -75.38% 244.41% -23.97% -40.50% -
  Horiz. % 28.25% 36.29% 38.36% 155.81% 45.24% 59.50% 100.00%
EY 5.38 4.18 3.96 0.97 3.36 2.55 1.52 131.72%
  QoQ % 28.71% 5.56% 308.25% -71.13% 31.76% 67.76% -
  Horiz. % 353.95% 275.00% 260.53% 63.82% 221.05% 167.76% 100.00%
DY 1.01 1.05 0.00 0.00 1.34 0.00 1.23 -12.28%
  QoQ % -3.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.11% 85.37% 0.00% 0.00% 108.94% 0.00% 100.00%
P/NAPS 2.49 2.38 1.83 2.03 1.96 2.00 2.13 10.94%
  QoQ % 4.62% 30.05% -9.85% 3.57% -2.00% -6.10% -
  Horiz. % 116.90% 111.74% 85.92% 95.31% 92.02% 93.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

265  477  628  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.030.00 
 HWGB 0.98+0.135 
 MTRONIC 0.13+0.01 
 EAH 0.03-0.005 
 KANGER 0.18+0.005 
 SAPNRG 0.125+0.005 
 INIX 0.315+0.05 
 KNM 0.225+0.015 
 BINTAI 1.13-0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS