Highlights

[N2N] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -73.37%    YoY -     84.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,055 80,253 55,015 25,683 97,285 69,616 41,460 89.05%
  QoQ % 34.64% 45.87% 114.21% -73.60% 39.75% 67.91% -
  Horiz. % 260.62% 193.57% 132.69% 61.95% 234.65% 167.91% 100.00%
PBT 19,229 15,299 11,836 6,740 26,302 18,544 13,531 26.32%
  QoQ % 25.69% 29.26% 75.61% -74.37% 41.84% 37.05% -
  Horiz. % 142.11% 113.07% 87.47% 49.81% 194.38% 137.05% 100.00%
Tax -6,500 -5,254 -3,913 -127 -1,414 -49 -28 3,639.91%
  QoQ % -23.72% -34.27% -2,981.10% 91.02% -2,785.71% -75.00% -
  Horiz. % 23,214.29% 18,764.29% 13,975.00% 453.57% 5,050.00% 175.00% 100.00%
NP 12,729 10,045 7,923 6,613 24,888 18,495 13,503 -3.85%
  QoQ % 26.72% 26.78% 19.81% -73.43% 34.57% 36.97% -
  Horiz. % 94.27% 74.39% 58.68% 48.97% 184.31% 136.97% 100.00%
NP to SH 13,095 10,288 8,075 6,693 25,129 18,660 13,568 -2.33%
  QoQ % 27.28% 27.41% 20.65% -73.37% 34.67% 37.53% -
  Horiz. % 96.51% 75.83% 59.52% 49.33% 185.21% 137.53% 100.00%
Tax Rate 33.80 % 34.34 % 33.06 % 1.88 % 5.38 % 0.26 % 0.21 % 2,831.65%
  QoQ % -1.57% 3.87% 1,658.51% -65.06% 1,969.23% 23.81% -
  Horiz. % 16,095.24% 16,352.38% 15,742.86% 895.24% 2,561.90% 123.81% 100.00%
Total Cost 95,326 70,208 47,092 19,070 72,397 51,121 27,957 126.04%
  QoQ % 35.78% 49.09% 146.94% -73.66% 41.62% 82.86% -
  Horiz. % 340.97% 251.13% 168.44% 68.21% 258.96% 182.86% 100.00%
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,792 21.73%
  QoQ % -4.02% 9.47% 31.44% -2.73% 0.06% 0.01% -
  Horiz. % 134.42% 140.05% 127.93% 97.33% 100.06% 100.01% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,947 17,152 16,016 14,430 4,697 4,695 - -
  QoQ % 33.79% 7.09% 10.99% 207.17% 0.06% 0.00% -
  Horiz. % 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 % 5.11% -15.95% -8.00% 1,053.56% -25.72% 0.00% -
  Horiz. % 696.50% 662.64% 788.35% 856.92% 74.28% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,792 21.73%
  QoQ % -4.02% 9.47% 31.44% -2.73% 0.06% 0.01% -
  Horiz. % 134.42% 140.05% 127.93% 97.33% 100.06% 100.01% 100.00%
NOSH 573,687 571,750 533,879 481,006 469,785 469,512 469,480 14.26%
  QoQ % 0.34% 7.09% 10.99% 2.39% 0.06% 0.01% -
  Horiz. % 122.20% 121.78% 113.72% 102.45% 100.06% 100.01% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78 % 12.52 % 14.40 % 25.75 % 25.58 % 26.57 % 32.57 % -49.14%
  QoQ % -5.91% -13.06% -44.08% 0.66% -3.73% -18.42% -
  Horiz. % 36.17% 38.44% 44.21% 79.06% 78.54% 81.58% 100.00%
ROE 5.19 % 3.91 % 3.36 % 3.66 % 13.37 % 9.94 % 7.23 % -19.78%
  QoQ % 32.74% 16.37% -8.20% -72.63% 34.51% 37.48% -
  Horiz. % 71.78% 54.08% 46.47% 50.62% 184.92% 137.48% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.84 14.04 10.30 5.34 20.71 14.83 8.83 65.51%
  QoQ % 34.19% 36.31% 92.88% -74.22% 39.65% 67.95% -
  Horiz. % 213.36% 159.00% 116.65% 60.48% 234.54% 167.95% 100.00%
EPS 2.42 1.94 1.59 1.39 5.35 3.98 2.89 -11.13%
  QoQ % 24.74% 22.01% 14.39% -74.02% 34.42% 37.72% -
  Horiz. % 83.74% 67.13% 55.02% 48.10% 185.12% 137.72% 100.00%
DPS 4.00 3.00 3.00 3.00 1.00 1.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 400.00% 300.00% 300.00% 300.00% 100.00% 100.00% -
NAPS 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 6.54%
  QoQ % -4.35% 2.22% 18.42% -5.00% 0.00% 0.00% -
  Horiz. % 110.00% 115.00% 112.50% 95.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.07 13.42 9.20 4.30 16.27 11.64 6.93 89.11%
  QoQ % 34.65% 45.87% 113.95% -73.57% 39.78% 67.97% -
  Horiz. % 260.75% 193.65% 132.76% 62.05% 234.78% 167.97% 100.00%
EPS 2.19 1.72 1.35 1.12 4.20 3.12 2.27 -2.36%
  QoQ % 27.33% 27.41% 20.54% -73.33% 34.62% 37.44% -
  Horiz. % 96.48% 75.77% 59.47% 49.34% 185.02% 137.44% 100.00%
DPS 3.84 2.87 2.68 2.41 0.79 0.79 0.00 -
  QoQ % 33.80% 7.09% 11.20% 205.06% 0.00% 0.00% -
  Horiz. % 486.08% 363.29% 339.24% 305.06% 100.00% 100.00% -
NAPS 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 0.3141 21.73%
  QoQ % -4.02% 9.48% 31.44% -2.74% 0.06% 0.00% -
  Horiz. % 134.42% 140.05% 127.92% 97.33% 100.06% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 -
P/RPS 5.57 8.98 12.13 14.33 4.44 6.31 8.49 -24.44%
  QoQ % -37.97% -25.97% -15.35% 222.75% -29.64% -25.68% -
  Horiz. % 65.61% 105.77% 142.87% 168.79% 52.30% 74.32% 100.00%
P/EPS 46.00 70.02 82.64 54.98 17.20 23.53 25.95 46.32%
  QoQ % -34.30% -15.27% 50.31% 219.65% -26.90% -9.33% -
  Horiz. % 177.26% 269.83% 318.46% 211.87% 66.28% 90.67% 100.00%
EY 2.17 1.43 1.21 1.82 5.81 4.25 3.85 -31.69%
  QoQ % 51.75% 18.18% -33.52% -68.67% 36.71% 10.39% -
  Horiz. % 56.36% 37.14% 31.43% 47.27% 150.91% 110.39% 100.00%
DY 3.81 2.38 2.40 3.92 1.09 1.07 0.00 -
  QoQ % 60.08% -0.83% -38.78% 259.63% 1.87% 0.00% -
  Horiz. % 356.07% 222.43% 224.30% 366.36% 101.87% 100.00% -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30%
  QoQ % -12.77% -1.44% 38.31% -12.61% -1.71% 24.47% -
  Horiz. % 127.13% 145.74% 147.87% 106.91% 122.34% 124.47% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 -
P/RPS 5.04 8.05 10.87 20.23 4.80 6.41 8.27 -28.05%
  QoQ % -37.39% -25.94% -46.27% 321.46% -25.12% -22.49% -
  Horiz. % 60.94% 97.34% 131.44% 244.62% 58.04% 77.51% 100.00%
P/EPS 41.62 62.80 74.05 77.62 18.60 23.90 25.26 39.37%
  QoQ % -33.73% -15.19% -4.60% 317.31% -22.18% -5.38% -
  Horiz. % 164.77% 248.61% 293.15% 307.28% 73.63% 94.62% 100.00%
EY 2.40 1.59 1.35 1.29 5.38 4.18 3.96 -28.32%
  QoQ % 50.94% 17.78% 4.65% -76.02% 28.71% 5.56% -
  Horiz. % 60.61% 40.15% 34.09% 32.58% 135.86% 105.56% 100.00%
DY 4.21 2.65 2.68 2.78 1.01 1.05 0.00 -
  QoQ % 58.87% -1.12% -3.60% 175.25% -3.81% 0.00% -
  Horiz. % 400.95% 252.38% 255.24% 264.76% 96.19% 100.00% -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65%
  QoQ % -12.20% -1.20% -12.32% 14.06% 4.62% 30.05% -
  Horiz. % 118.03% 134.43% 136.07% 155.19% 136.07% 130.05% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS