Highlights

[N2N] QoQ Quarter Result on 2019-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -47.07%    YoY -     114.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 26,261 26,229 25,450 26,168 27,248 27,802 25,238 2.68%
  QoQ % 0.12% 3.06% -2.74% -3.96% -1.99% 10.16% -
  Horiz. % 104.05% 103.93% 100.84% 103.68% 107.96% 110.16% 100.00%
PBT 4,719 2,296 5,729 3,776 5,774 3,930 3,463 22.89%
  QoQ % 105.53% -59.92% 51.72% -34.60% 46.92% 13.49% -
  Horiz. % 136.27% 66.30% 165.43% 109.04% 166.73% 113.49% 100.00%
Tax -1,063 -831 -272 -915 -288 -1,246 -1,341 -14.34%
  QoQ % -27.92% -205.51% 70.27% -217.71% 76.89% 7.08% -
  Horiz. % 79.27% 61.97% 20.28% 68.23% 21.48% 92.92% 100.00%
NP 3,656 1,465 5,457 2,861 5,486 2,684 2,122 43.67%
  QoQ % 149.56% -73.15% 90.74% -47.85% 104.40% 26.48% -
  Horiz. % 172.29% 69.04% 257.16% 134.83% 258.53% 126.48% 100.00%
NP to SH 3,762 1,573 5,559 2,958 5,589 2,807 2,213 42.39%
  QoQ % 139.16% -71.70% 87.93% -47.07% 99.11% 26.84% -
  Horiz. % 170.00% 71.08% 251.20% 133.66% 252.55% 126.84% 100.00%
Tax Rate 22.53 % 36.19 % 4.75 % 24.23 % 4.99 % 31.70 % 38.72 % -30.28%
  QoQ % -37.75% 661.89% -80.40% 385.57% -84.26% -18.13% -
  Horiz. % 58.19% 93.47% 12.27% 62.58% 12.89% 81.87% 100.00%
Total Cost 22,605 24,764 19,993 23,307 21,762 25,118 23,116 -1.48%
  QoQ % -8.72% 23.86% -14.22% 7.10% -13.36% 8.66% -
  Horiz. % 97.79% 107.13% 86.49% 100.83% 94.14% 108.66% 100.00%
Net Worth 252,777 256,810 256,810 251,227 242,229 252,422 263,005 -2.61%
  QoQ % -1.57% 0.00% 2.22% 3.71% -4.04% -4.02% -
  Horiz. % 96.11% 97.64% 97.64% 95.52% 92.10% 95.98% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 10,756 - - 5,582 - 5,736 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.50% 0.00% 0.00% 97.31% 0.00% 100.00% -
Div Payout % 285.92 % - % - % 188.74 % - % 204.38 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.90% 0.00% 0.00% 92.35% 0.00% 100.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 252,777 256,810 256,810 251,227 242,229 252,422 263,005 -2.61%
  QoQ % -1.57% 0.00% 2.22% 3.71% -4.04% -4.02% -
  Horiz. % 96.11% 97.64% 97.64% 95.52% 92.10% 95.98% 100.00%
NOSH 537,824 558,283 558,283 558,283 538,288 573,687 571,750 -3.99%
  QoQ % -3.66% 0.00% 0.00% 3.71% -6.17% 0.34% -
  Horiz. % 94.07% 97.64% 97.64% 97.64% 94.15% 100.34% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.92 % 5.59 % 21.44 % 10.93 % 20.13 % 9.65 % 8.41 % 39.88%
  QoQ % 149.02% -73.93% 96.16% -45.70% 108.60% 14.74% -
  Horiz. % 165.52% 66.47% 254.93% 129.96% 239.36% 114.74% 100.00%
ROE 1.49 % 0.61 % 2.16 % 1.18 % 2.31 % 1.11 % 0.84 % 46.48%
  QoQ % 144.26% -71.76% 83.05% -48.92% 108.11% 32.14% -
  Horiz. % 177.38% 72.62% 257.14% 140.48% 275.00% 132.14% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.88 4.70 4.56 4.69 5.06 4.85 4.41 6.98%
  QoQ % 3.83% 3.07% -2.77% -7.31% 4.33% 9.98% -
  Horiz. % 110.66% 106.58% 103.40% 106.35% 114.74% 109.98% 100.00%
EPS 0.70 0.28 1.00 0.53 1.04 0.49 0.39 47.64%
  QoQ % 150.00% -72.00% 88.68% -49.04% 112.24% 25.64% -
  Horiz. % 179.49% 71.79% 256.41% 135.90% 266.67% 125.64% 100.00%
DPS 2.00 0.00 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.4700 0.4600 0.4600 0.4500 0.4500 0.4400 0.4600 1.44%
  QoQ % 2.17% 0.00% 2.22% 0.00% 2.27% -4.35% -
  Horiz. % 102.17% 100.00% 100.00% 97.83% 97.83% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.39 4.39 4.26 4.38 4.56 4.65 4.22 2.67%
  QoQ % 0.00% 3.05% -2.74% -3.95% -1.94% 10.19% -
  Horiz. % 104.03% 104.03% 100.95% 103.79% 108.06% 110.19% 100.00%
EPS 0.63 0.26 0.93 0.49 0.93 0.47 0.37 42.54%
  QoQ % 142.31% -72.04% 89.80% -47.31% 97.87% 27.03% -
  Horiz. % 170.27% 70.27% 251.35% 132.43% 251.35% 127.03% 100.00%
DPS 1.80 0.00 0.00 0.93 0.00 0.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.50% 0.00% 0.00% 96.88% 0.00% 100.00% -
NAPS 0.4228 0.4295 0.4295 0.4202 0.4051 0.4222 0.4399 -2.61%
  QoQ % -1.56% 0.00% 2.21% 3.73% -4.05% -4.02% -
  Horiz. % 96.11% 97.64% 97.64% 95.52% 92.09% 95.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.5000 0.7150 0.7200 0.7800 0.8350 1.0500 1.2600 -
P/RPS 10.24 15.22 15.79 16.64 16.50 21.67 28.54 -49.48%
  QoQ % -32.72% -3.61% -5.11% 0.85% -23.86% -24.07% -
  Horiz. % 35.88% 53.33% 55.33% 58.30% 57.81% 75.93% 100.00%
P/EPS 71.48 253.77 72.31 147.21 80.42 214.60 325.53 -63.57%
  QoQ % -71.83% 250.95% -50.88% 83.05% -62.53% -34.08% -
  Horiz. % 21.96% 77.96% 22.21% 45.22% 24.70% 65.92% 100.00%
EY 1.40 0.39 1.38 0.68 1.24 0.47 0.31 172.97%
  QoQ % 258.97% -71.74% 102.94% -45.16% 163.83% 51.61% -
  Horiz. % 451.61% 125.81% 445.16% 219.35% 400.00% 151.61% 100.00%
DY 4.00 0.00 0.00 1.28 0.00 0.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 421.05% 0.00% 0.00% 134.74% 0.00% 100.00% -
P/NAPS 1.06 1.55 1.57 1.73 1.86 2.39 2.74 -46.88%
  QoQ % -31.61% -1.27% -9.25% -6.99% -22.18% -12.77% -
  Horiz. % 38.69% 56.57% 57.30% 63.14% 67.88% 87.23% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 -
Price 0.7600 0.6500 0.7250 0.7300 0.7450 0.9500 1.1300 -
P/RPS 15.56 13.84 15.90 15.57 14.72 19.60 25.60 -28.22%
  QoQ % 12.43% -12.96% 2.12% 5.77% -24.90% -23.44% -
  Horiz. % 60.78% 54.06% 62.11% 60.82% 57.50% 76.56% 100.00%
P/EPS 108.65 230.70 72.81 137.78 71.75 194.16 291.95 -48.23%
  QoQ % -52.90% 216.85% -47.15% 92.03% -63.05% -33.50% -
  Horiz. % 37.22% 79.02% 24.94% 47.19% 24.58% 66.50% 100.00%
EY 0.92 0.43 1.37 0.73 1.39 0.52 0.34 94.06%
  QoQ % 113.95% -68.61% 87.67% -47.48% 167.31% 52.94% -
  Horiz. % 270.59% 126.47% 402.94% 214.71% 408.82% 152.94% 100.00%
DY 2.63 0.00 0.00 1.37 0.00 1.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.48% 0.00% 0.00% 130.48% 0.00% 100.00% -
P/NAPS 1.62 1.41 1.58 1.62 1.66 2.16 2.46 -24.29%
  QoQ % 14.89% -10.76% -2.47% -2.41% -23.15% -12.20% -
  Horiz. % 65.85% 57.32% 64.23% 65.85% 67.48% 87.80% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS