Highlights

[N2N] QoQ Quarter Result on 2018-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     60.13%    YoY -     -56.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 26,168 27,248 27,802 25,238 29,332 25,683 27,669 -3.66%
  QoQ % -3.96% -1.99% 10.16% -13.96% 14.21% -7.18% -
  Horiz. % 94.58% 98.48% 100.48% 91.21% 106.01% 92.82% 100.00%
PBT 3,776 5,774 3,930 3,463 5,096 6,740 7,758 -38.21%
  QoQ % -34.60% 46.92% 13.49% -32.04% -24.39% -13.12% -
  Horiz. % 48.67% 74.43% 50.66% 44.64% 65.69% 86.88% 100.00%
Tax -915 -288 -1,246 -1,341 -3,786 -127 -1,365 -23.46%
  QoQ % -217.71% 76.89% 7.08% 64.58% -2,881.10% 90.70% -
  Horiz. % 67.03% 21.10% 91.28% 98.24% 277.36% 9.30% 100.00%
NP 2,861 5,486 2,684 2,122 1,310 6,613 6,393 -41.58%
  QoQ % -47.85% 104.40% 26.48% 61.98% -80.19% 3.44% -
  Horiz. % 44.75% 85.81% 41.98% 33.19% 20.49% 103.44% 100.00%
NP to SH 2,958 5,589 2,807 2,213 1,382 6,693 6,469 -40.73%
  QoQ % -47.07% 99.11% 26.84% 60.13% -79.35% 3.46% -
  Horiz. % 45.73% 86.40% 43.39% 34.21% 21.36% 103.46% 100.00%
Tax Rate 24.23 % 4.99 % 31.70 % 38.72 % 74.29 % 1.88 % 17.59 % 23.87%
  QoQ % 385.57% -84.26% -18.13% -47.88% 3,851.60% -89.31% -
  Horiz. % 137.75% 28.37% 180.22% 220.13% 422.34% 10.69% 100.00%
Total Cost 23,307 21,762 25,118 23,116 28,022 19,070 21,276 6.28%
  QoQ % 7.10% -13.36% 8.66% -17.51% 46.94% -10.37% -
  Horiz. % 109.55% 102.28% 118.06% 108.65% 131.71% 89.63% 100.00%
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
  QoQ % 3.71% -4.04% -4.02% 9.47% 31.44% -2.73% -
  Horiz. % 133.69% 128.90% 134.33% 139.96% 127.85% 97.27% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,582 - 5,736 - - 14,430 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.69% 0.00% 39.76% 0.00% 0.00% 100.00% -
Div Payout % 188.74 % - % 204.38 % - % - % 215.60 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.54% 0.00% 94.80% 0.00% 0.00% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
  QoQ % 3.71% -4.04% -4.02% 9.47% 31.44% -2.73% -
  Horiz. % 133.69% 128.90% 134.33% 139.96% 127.85% 97.27% 100.00%
NOSH 558,283 538,288 573,687 571,750 533,879 481,006 469,785 12.23%
  QoQ % 3.71% -6.17% 0.34% 7.09% 10.99% 2.39% -
  Horiz. % 118.84% 114.58% 122.12% 121.70% 113.64% 102.39% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.93 % 20.13 % 9.65 % 8.41 % 4.47 % 25.75 % 23.11 % -39.38%
  QoQ % -45.70% 108.60% 14.74% 88.14% -82.64% 11.42% -
  Horiz. % 47.30% 87.11% 41.76% 36.39% 19.34% 111.42% 100.00%
ROE 1.18 % 2.31 % 1.11 % 0.84 % 0.58 % 3.66 % 3.44 % -51.09%
  QoQ % -48.92% 108.11% 32.14% 44.83% -84.15% 6.40% -
  Horiz. % 34.30% 67.15% 32.27% 24.42% 16.86% 106.40% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.69 5.06 4.85 4.41 5.49 5.34 5.89 -14.13%
  QoQ % -7.31% 4.33% 9.98% -19.67% 2.81% -9.34% -
  Horiz. % 79.63% 85.91% 82.34% 74.87% 93.21% 90.66% 100.00%
EPS 0.53 1.04 0.49 0.39 0.26 1.39 1.38 -47.26%
  QoQ % -49.04% 112.24% 25.64% 50.00% -81.29% 0.72% -
  Horiz. % 38.41% 75.36% 35.51% 28.26% 18.84% 100.72% 100.00%
DPS 1.00 0.00 1.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 33.33% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.4500 0.4400 0.4600 0.4500 0.3800 0.4000 8.19%
  QoQ % 0.00% 2.27% -4.35% 2.22% 18.42% -5.00% -
  Horiz. % 112.50% 112.50% 110.00% 115.00% 112.50% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.38 4.56 4.65 4.22 4.91 4.30 4.63 -3.64%
  QoQ % -3.95% -1.94% 10.19% -14.05% 14.19% -7.13% -
  Horiz. % 94.60% 98.49% 100.43% 91.14% 106.05% 92.87% 100.00%
EPS 0.49 0.93 0.47 0.37 0.23 1.12 1.08 -41.04%
  QoQ % -47.31% 97.87% 27.03% 60.87% -79.46% 3.70% -
  Horiz. % 45.37% 86.11% 43.52% 34.26% 21.30% 103.70% 100.00%
DPS 0.93 0.00 0.96 0.00 0.00 2.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.59% 0.00% 39.83% 0.00% 0.00% 100.00% -
NAPS 0.4202 0.4051 0.4222 0.4399 0.4018 0.3057 0.3143 21.42%
  QoQ % 3.73% -4.05% -4.02% 9.48% 31.44% -2.74% -
  Horiz. % 133.69% 128.89% 134.33% 139.96% 127.84% 97.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7800 0.8350 1.0500 1.2600 1.2500 0.7650 0.9200 -
P/RPS 16.64 16.50 21.67 28.54 22.75 14.33 15.62 4.32%
  QoQ % 0.85% -23.86% -24.07% 25.45% 58.76% -8.26% -
  Horiz. % 106.53% 105.63% 138.73% 182.71% 145.65% 91.74% 100.00%
P/EPS 147.21 80.42 214.60 325.53 482.89 54.98 66.81 69.57%
  QoQ % 83.05% -62.53% -34.08% -32.59% 778.30% -17.71% -
  Horiz. % 220.34% 120.37% 321.21% 487.25% 722.78% 82.29% 100.00%
EY 0.68 1.24 0.47 0.31 0.21 1.82 1.50 -41.07%
  QoQ % -45.16% 163.83% 51.61% 47.62% -88.46% 21.33% -
  Horiz. % 45.33% 82.67% 31.33% 20.67% 14.00% 121.33% 100.00%
DY 1.28 0.00 0.95 0.00 0.00 3.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.65% 0.00% 24.23% 0.00% 0.00% 100.00% -
P/NAPS 1.73 1.86 2.39 2.74 2.78 2.01 2.30 -17.34%
  QoQ % -6.99% -22.18% -12.77% -1.44% 38.31% -12.61% -
  Horiz. % 75.22% 80.87% 103.91% 119.13% 120.87% 87.39% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.7300 0.7450 0.9500 1.1300 1.1200 1.0800 0.9950 -
P/RPS 15.57 14.72 19.60 25.60 20.39 20.23 16.89 -5.29%
  QoQ % 5.77% -24.90% -23.44% 25.55% 0.79% 19.78% -
  Horiz. % 92.18% 87.15% 116.04% 151.57% 120.72% 119.78% 100.00%
P/EPS 137.78 71.75 194.16 291.95 432.67 77.62 72.26 53.95%
  QoQ % 92.03% -63.05% -33.50% -32.52% 457.42% 7.42% -
  Horiz. % 190.67% 99.29% 268.70% 404.03% 598.77% 107.42% 100.00%
EY 0.73 1.39 0.52 0.34 0.23 1.29 1.38 -34.67%
  QoQ % -47.48% 167.31% 52.94% 47.83% -82.17% -6.52% -
  Horiz. % 52.90% 100.72% 37.68% 24.64% 16.67% 93.48% 100.00%
DY 1.37 0.00 1.05 0.00 0.00 2.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.28% 0.00% 37.77% 0.00% 0.00% 100.00% -
P/NAPS 1.62 1.66 2.16 2.46 2.49 2.84 2.49 -24.98%
  QoQ % -2.41% -23.15% -12.20% -1.20% -12.32% 14.06% -
  Horiz. % 65.06% 66.67% 86.75% 98.80% 100.00% 114.06% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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