Highlights

[N2N] QoQ Quarter Result on 2017-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     174.39%    YoY -     246.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 25,683 27,669 28,156 30,096 11,364 10,528 10,512 81.50%
  QoQ % -7.18% -1.73% -6.45% 164.84% 7.94% 0.15% -
  Horiz. % 244.32% 263.21% 267.85% 286.30% 108.11% 100.15% 100.00%
PBT 6,740 7,758 5,013 9,909 3,622 2,691 3,369 58.84%
  QoQ % -13.12% 54.76% -49.41% 173.58% 34.60% -20.12% -
  Horiz. % 200.06% 230.28% 148.80% 294.12% 107.51% 79.88% 100.00%
Tax -127 -1,365 -21 -11 -17 -85 -10 445.18%
  QoQ % 90.70% -6,400.00% -90.91% 35.29% 80.00% -750.00% -
  Horiz. % 1,270.00% 13,650.00% 210.00% 110.00% 170.00% 850.00% 100.00%
NP 6,613 6,393 4,992 9,898 3,605 2,606 3,359 57.15%
  QoQ % 3.44% 28.06% -49.57% 174.56% 38.33% -22.42% -
  Horiz. % 196.87% 190.32% 148.62% 294.67% 107.32% 77.58% 100.00%
NP to SH 6,693 6,469 5,092 9,944 3,624 2,583 3,394 57.32%
  QoQ % 3.46% 27.04% -48.79% 174.39% 40.30% -23.90% -
  Horiz. % 197.20% 190.60% 150.03% 292.99% 106.78% 76.10% 100.00%
Tax Rate 1.88 % 17.59 % 0.42 % 0.11 % 0.47 % 3.16 % 0.30 % 240.29%
  QoQ % -89.31% 4,088.10% 281.82% -76.60% -85.13% 953.33% -
  Horiz. % 626.67% 5,863.33% 140.00% 36.67% 156.67% 1,053.33% 100.00%
Total Cost 19,070 21,276 23,164 20,198 7,759 7,922 7,153 92.38%
  QoQ % -10.37% -8.15% 14.68% 160.32% -2.06% 10.75% -
  Horiz. % 266.60% 297.44% 323.84% 282.37% 108.47% 110.75% 100.00%
Net Worth 182,782 187,914 187,804 187,622 183,553 178,490 181,650 0.42%
  QoQ % -2.73% 0.06% 0.10% 2.22% 2.84% -1.74% -
  Horiz. % 100.62% 103.45% 103.39% 103.29% 101.05% 98.26% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 14,430 - 4,695 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 307.34% 0.00% 100.00% - - - -
Div Payout % 215.60 % - % 92.21 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.81% 0.00% 100.00% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 182,782 187,914 187,804 187,622 183,553 178,490 181,650 0.42%
  QoQ % -2.73% 0.06% 0.10% 2.22% 2.84% -1.74% -
  Horiz. % 100.62% 103.45% 103.39% 103.29% 101.05% 98.26% 100.00%
NOSH 481,006 469,785 469,512 469,056 470,649 469,712 478,028 0.42%
  QoQ % 2.39% 0.06% 0.10% -0.34% 0.20% -1.74% -
  Horiz. % 100.62% 98.28% 98.22% 98.12% 98.46% 98.26% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 25.75 % 23.11 % 17.73 % 32.89 % 31.72 % 24.75 % 31.95 % -13.41%
  QoQ % 11.42% 30.34% -46.09% 3.69% 28.16% -22.54% -
  Horiz. % 80.59% 72.33% 55.49% 102.94% 99.28% 77.46% 100.00%
ROE 3.66 % 3.44 % 2.71 % 5.30 % 1.97 % 1.45 % 1.87 % 56.53%
  QoQ % 6.40% 26.94% -48.87% 169.04% 35.86% -22.46% -
  Horiz. % 195.72% 183.96% 144.92% 283.42% 105.35% 77.54% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.34 5.89 6.00 6.42 2.41 2.24 2.20 80.71%
  QoQ % -9.34% -1.83% -6.54% 166.39% 7.59% 1.82% -
  Horiz. % 242.73% 267.73% 272.73% 291.82% 109.55% 101.82% 100.00%
EPS 1.39 1.38 1.08 2.12 0.77 0.55 0.71 56.56%
  QoQ % 0.72% 27.78% -49.06% 175.32% 40.00% -22.54% -
  Horiz. % 195.77% 194.37% 152.11% 298.59% 108.45% 77.46% 100.00%
DPS 3.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 100.00% - - - -
NAPS 0.3800 0.4000 0.4000 0.4000 0.3900 0.3800 0.3800 -
  QoQ % -5.00% 0.00% 0.00% 2.56% 2.63% 0.00% -
  Horiz. % 100.00% 105.26% 105.26% 105.26% 102.63% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.30 4.63 4.71 5.03 1.90 1.76 1.76 81.50%
  QoQ % -7.13% -1.70% -6.36% 164.74% 7.95% 0.00% -
  Horiz. % 244.32% 263.07% 267.61% 285.80% 107.95% 100.00% 100.00%
EPS 1.12 1.08 0.85 1.66 0.61 0.43 0.57 56.94%
  QoQ % 3.70% 27.06% -48.80% 172.13% 41.86% -24.56% -
  Horiz. % 196.49% 189.47% 149.12% 291.23% 107.02% 75.44% 100.00%
DPS 2.41 0.00 0.79 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.06% 0.00% 100.00% - - - -
NAPS 0.3057 0.3143 0.3141 0.3138 0.3070 0.2985 0.3038 0.42%
  QoQ % -2.74% 0.06% 0.10% 2.21% 2.85% -1.74% -
  Horiz. % 100.63% 103.46% 103.39% 103.29% 101.05% 98.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.7650 0.9200 0.9350 0.7500 0.7250 0.7550 0.8050 -
P/RPS 14.33 15.62 15.59 11.69 30.03 33.68 36.61 -46.52%
  QoQ % -8.26% 0.19% 33.36% -61.07% -10.84% -8.00% -
  Horiz. % 39.14% 42.67% 42.58% 31.93% 82.03% 92.00% 100.00%
P/EPS 54.98 66.81 86.21 35.38 94.16 137.29 113.38 -38.30%
  QoQ % -17.71% -22.50% 143.67% -62.43% -31.42% 21.09% -
  Horiz. % 48.49% 58.93% 76.04% 31.20% 83.05% 121.09% 100.00%
EY 1.82 1.50 1.16 2.83 1.06 0.73 0.88 62.40%
  QoQ % 21.33% 29.31% -59.01% 166.98% 45.21% -17.05% -
  Horiz. % 206.82% 170.45% 131.82% 321.59% 120.45% 82.95% 100.00%
DY 3.92 0.00 1.07 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 366.36% 0.00% 100.00% - - - -
P/NAPS 2.01 2.30 2.34 1.88 1.86 1.99 2.12 -3.49%
  QoQ % -12.61% -1.71% 24.47% 1.08% -6.53% -6.13% -
  Horiz. % 94.81% 108.49% 110.38% 88.68% 87.74% 93.87% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 -
Price 1.0800 0.9950 0.9500 0.7300 0.7900 0.7450 0.7600 -
P/RPS 20.23 16.89 15.84 11.38 32.72 33.24 34.56 -30.05%
  QoQ % 19.78% 6.63% 39.19% -65.22% -1.56% -3.82% -
  Horiz. % 58.54% 48.87% 45.83% 32.93% 94.68% 96.18% 100.00%
P/EPS 77.62 72.26 87.60 34.43 102.60 135.48 107.04 -19.30%
  QoQ % 7.42% -17.51% 154.43% -66.44% -24.27% 26.57% -
  Horiz. % 72.51% 67.51% 81.84% 32.17% 95.85% 126.57% 100.00%
EY 1.29 1.38 1.14 2.90 0.97 0.74 0.93 24.40%
  QoQ % -6.52% 21.05% -60.69% 198.97% 31.08% -20.43% -
  Horiz. % 138.71% 148.39% 122.58% 311.83% 104.30% 79.57% 100.00%
DY 2.78 0.00 1.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 264.76% 0.00% 100.00% - - - -
P/NAPS 2.84 2.49 2.38 1.83 2.03 1.96 2.00 26.36%
  QoQ % 14.06% 4.62% 30.05% -9.85% 3.57% -2.00% -
  Horiz. % 142.00% 124.50% 119.00% 91.50% 101.50% 98.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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