Highlights

[N2N] QoQ Quarter Result on 2017-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -48.79%    YoY -     50.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,332 25,683 27,669 28,156 30,096 11,364 10,528 98.37%
  QoQ % 14.21% -7.18% -1.73% -6.45% 164.84% 7.94% -
  Horiz. % 278.61% 243.95% 262.81% 267.44% 285.87% 107.94% 100.00%
PBT 5,096 6,740 7,758 5,013 9,909 3,622 2,691 53.24%
  QoQ % -24.39% -13.12% 54.76% -49.41% 173.58% 34.60% -
  Horiz. % 189.37% 250.46% 288.29% 186.29% 368.23% 134.60% 100.00%
Tax -3,786 -127 -1,365 -21 -11 -17 -85 1,165.30%
  QoQ % -2,881.10% 90.70% -6,400.00% -90.91% 35.29% 80.00% -
  Horiz. % 4,454.12% 149.41% 1,605.88% 24.71% 12.94% 20.00% 100.00%
NP 1,310 6,613 6,393 4,992 9,898 3,605 2,606 -36.86%
  QoQ % -80.19% 3.44% 28.06% -49.57% 174.56% 38.33% -
  Horiz. % 50.27% 253.76% 245.32% 191.56% 379.82% 138.33% 100.00%
NP to SH 1,382 6,693 6,469 5,092 9,944 3,624 2,583 -34.17%
  QoQ % -79.35% 3.46% 27.04% -48.79% 174.39% 40.30% -
  Horiz. % 53.50% 259.12% 250.45% 197.14% 384.98% 140.30% 100.00%
Tax Rate 74.29 % 1.88 % 17.59 % 0.42 % 0.11 % 0.47 % 3.16 % 725.42%
  QoQ % 3,851.60% -89.31% 4,088.10% 281.82% -76.60% -85.13% -
  Horiz. % 2,350.95% 59.49% 556.65% 13.29% 3.48% 14.87% 100.00%
Total Cost 28,022 19,070 21,276 23,164 20,198 7,759 7,922 132.69%
  QoQ % 46.94% -10.37% -8.15% 14.68% 160.32% -2.06% -
  Horiz. % 353.72% 240.72% 268.57% 292.40% 254.96% 97.94% 100.00%
Net Worth 240,245 182,782 187,914 187,804 187,622 183,553 178,490 21.97%
  QoQ % 31.44% -2.73% 0.06% 0.10% 2.22% 2.84% -
  Horiz. % 134.60% 102.40% 105.28% 105.22% 105.12% 102.84% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 14,430 - 4,695 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 233.81% 0.00% 100.00% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 240,245 182,782 187,914 187,804 187,622 183,553 178,490 21.97%
  QoQ % 31.44% -2.73% 0.06% 0.10% 2.22% 2.84% -
  Horiz. % 134.60% 102.40% 105.28% 105.22% 105.12% 102.84% 100.00%
NOSH 533,879 481,006 469,785 469,512 469,056 470,649 469,712 8.94%
  QoQ % 10.99% 2.39% 0.06% 0.10% -0.34% 0.20% -
  Horiz. % 113.66% 102.40% 100.02% 99.96% 99.86% 100.20% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.47 % 25.75 % 23.11 % 17.73 % 32.89 % 31.72 % 24.75 % -68.15%
  QoQ % -82.64% 11.42% 30.34% -46.09% 3.69% 28.16% -
  Horiz. % 18.06% 104.04% 93.37% 71.64% 132.89% 128.16% 100.00%
ROE 0.58 % 3.66 % 3.44 % 2.71 % 5.30 % 1.97 % 1.45 % -45.80%
  QoQ % -84.15% 6.40% 26.94% -48.87% 169.04% 35.86% -
  Horiz. % 40.00% 252.41% 237.24% 186.90% 365.52% 135.86% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.49 5.34 5.89 6.00 6.42 2.41 2.24 82.08%
  QoQ % 2.81% -9.34% -1.83% -6.54% 166.39% 7.59% -
  Horiz. % 245.09% 238.39% 262.95% 267.86% 286.61% 107.59% 100.00%
EPS 0.26 1.39 1.38 1.08 2.12 0.77 0.55 -39.40%
  QoQ % -81.29% 0.72% 27.78% -49.06% 175.32% 40.00% -
  Horiz. % 47.27% 252.73% 250.91% 196.36% 385.45% 140.00% 100.00%
DPS 0.00 3.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 300.00% 0.00% 100.00% - - -
NAPS 0.4500 0.3800 0.4000 0.4000 0.4000 0.3900 0.3800 11.97%
  QoQ % 18.42% -5.00% 0.00% 0.00% 2.56% 2.63% -
  Horiz. % 118.42% 100.00% 105.26% 105.26% 105.26% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.91 4.30 4.63 4.71 5.03 1.90 1.76 98.55%
  QoQ % 14.19% -7.13% -1.70% -6.36% 164.74% 7.95% -
  Horiz. % 278.98% 244.32% 263.07% 267.61% 285.80% 107.95% 100.00%
EPS 0.23 1.12 1.08 0.85 1.66 0.61 0.43 -34.18%
  QoQ % -79.46% 3.70% 27.06% -48.80% 172.13% 41.86% -
  Horiz. % 53.49% 260.47% 251.16% 197.67% 386.05% 141.86% 100.00%
DPS 0.00 2.41 0.00 0.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 305.06% 0.00% 100.00% - - -
NAPS 0.4018 0.3057 0.3143 0.3141 0.3138 0.3070 0.2985 21.98%
  QoQ % 31.44% -2.74% 0.06% 0.10% 2.21% 2.85% -
  Horiz. % 134.61% 102.41% 105.29% 105.23% 105.13% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.2500 0.7650 0.9200 0.9350 0.7500 0.7250 0.7550 -
P/RPS 22.75 14.33 15.62 15.59 11.69 30.03 33.68 -23.07%
  QoQ % 58.76% -8.26% 0.19% 33.36% -61.07% -10.84% -
  Horiz. % 67.55% 42.55% 46.38% 46.29% 34.71% 89.16% 100.00%
P/EPS 482.89 54.98 66.81 86.21 35.38 94.16 137.29 131.81%
  QoQ % 778.30% -17.71% -22.50% 143.67% -62.43% -31.42% -
  Horiz. % 351.73% 40.05% 48.66% 62.79% 25.77% 68.58% 100.00%
EY 0.21 1.82 1.50 1.16 2.83 1.06 0.73 -56.52%
  QoQ % -88.46% 21.33% 29.31% -59.01% 166.98% 45.21% -
  Horiz. % 28.77% 249.32% 205.48% 158.90% 387.67% 145.21% 100.00%
DY 0.00 3.92 0.00 1.07 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 366.36% 0.00% 100.00% - - -
P/NAPS 2.78 2.01 2.30 2.34 1.88 1.86 1.99 25.04%
  QoQ % 38.31% -12.61% -1.71% 24.47% 1.08% -6.53% -
  Horiz. % 139.70% 101.01% 115.58% 117.59% 94.47% 93.47% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 1.1200 1.0800 0.9950 0.9500 0.7300 0.7900 0.7450 -
P/RPS 20.39 20.23 16.89 15.84 11.38 32.72 33.24 -27.87%
  QoQ % 0.79% 19.78% 6.63% 39.19% -65.22% -1.56% -
  Horiz. % 61.34% 60.86% 50.81% 47.65% 34.24% 98.44% 100.00%
P/EPS 432.67 77.62 72.26 87.60 34.43 102.60 135.48 117.33%
  QoQ % 457.42% 7.42% -17.51% 154.43% -66.44% -24.27% -
  Horiz. % 319.36% 57.29% 53.34% 64.66% 25.41% 75.73% 100.00%
EY 0.23 1.29 1.38 1.14 2.90 0.97 0.74 -54.21%
  QoQ % -82.17% -6.52% 21.05% -60.69% 198.97% 31.08% -
  Horiz. % 31.08% 174.32% 186.49% 154.05% 391.89% 131.08% 100.00%
DY 0.00 2.78 0.00 1.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 264.76% 0.00% 100.00% - - -
P/NAPS 2.49 2.84 2.49 2.38 1.83 2.03 1.96 17.35%
  QoQ % -12.32% 14.06% 4.62% 30.05% -9.85% 3.57% -
  Horiz. % 127.04% 144.90% 127.04% 121.43% 93.37% 103.57% 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
 
 

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