Highlights

[N2N] QoQ Quarter Result on 2016-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -23.90%    YoY -     12.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,156 30,096 11,364 10,528 10,512 10,670 10,106 97.87%
  QoQ % -6.45% 164.84% 7.94% 0.15% -1.48% 5.58% -
  Horiz. % 278.61% 297.80% 112.45% 104.18% 104.02% 105.58% 100.00%
PBT 5,013 9,909 3,622 2,691 3,369 2,837 2,879 44.69%
  QoQ % -49.41% 173.58% 34.60% -20.12% 18.75% -1.46% -
  Horiz. % 174.12% 344.18% 125.81% 93.47% 117.02% 98.54% 100.00%
Tax -21 -11 -17 -85 -10 0 0 -
  QoQ % -90.91% 35.29% 80.00% -750.00% 0.00% 0.00% -
  Horiz. % 210.00% 110.00% 170.00% 850.00% 100.00% - -
NP 4,992 9,898 3,605 2,606 3,359 2,837 2,879 44.28%
  QoQ % -49.57% 174.56% 38.33% -22.42% 18.40% -1.46% -
  Horiz. % 173.39% 343.80% 125.22% 90.52% 116.67% 98.54% 100.00%
NP to SH 5,092 9,944 3,624 2,583 3,394 2,868 2,902 45.43%
  QoQ % -48.79% 174.39% 40.30% -23.90% 18.34% -1.17% -
  Horiz. % 175.47% 342.66% 124.88% 89.01% 116.95% 98.83% 100.00%
Tax Rate 0.42 % 0.11 % 0.47 % 3.16 % 0.30 % - % - % -
  QoQ % 281.82% -76.60% -85.13% 953.33% 0.00% 0.00% -
  Horiz. % 140.00% 36.67% 156.67% 1,053.33% 100.00% - -
Total Cost 23,164 20,198 7,759 7,922 7,153 7,833 7,227 117.23%
  QoQ % 14.68% 160.32% -2.06% 10.75% -8.68% 8.39% -
  Horiz. % 320.52% 279.48% 107.36% 109.62% 98.98% 108.39% 100.00%
Net Worth 187,804 187,622 183,553 178,490 181,650 181,639 177,864 3.69%
  QoQ % 0.10% 2.22% 2.84% -1.74% 0.01% 2.12% -
  Horiz. % 105.59% 105.49% 103.20% 100.35% 102.13% 102.12% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,695 - - - - 4,779 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.22% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 92.21 % - % - % - % - % 166.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.32% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 187,804 187,622 183,553 178,490 181,650 181,639 177,864 3.69%
  QoQ % 0.10% 2.22% 2.84% -1.74% 0.01% 2.12% -
  Horiz. % 105.59% 105.49% 103.20% 100.35% 102.13% 102.12% 100.00%
NOSH 469,512 469,056 470,649 469,712 478,028 477,999 468,064 0.21%
  QoQ % 0.10% -0.34% 0.20% -1.74% 0.01% 2.12% -
  Horiz. % 100.31% 100.21% 100.55% 100.35% 102.13% 102.12% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.73 % 32.89 % 31.72 % 24.75 % 31.95 % 26.59 % 28.49 % -27.09%
  QoQ % -46.09% 3.69% 28.16% -22.54% 20.16% -6.67% -
  Horiz. % 62.23% 115.44% 111.34% 86.87% 112.14% 93.33% 100.00%
ROE 2.71 % 5.30 % 1.97 % 1.45 % 1.87 % 1.58 % 1.63 % 40.30%
  QoQ % -48.87% 169.04% 35.86% -22.46% 18.35% -3.07% -
  Horiz. % 166.26% 325.15% 120.86% 88.96% 114.72% 96.93% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.00 6.42 2.41 2.24 2.20 2.23 2.16 97.48%
  QoQ % -6.54% 166.39% 7.59% 1.82% -1.35% 3.24% -
  Horiz. % 277.78% 297.22% 111.57% 103.70% 101.85% 103.24% 100.00%
EPS 1.08 2.12 0.77 0.55 0.71 0.60 0.62 44.72%
  QoQ % -49.06% 175.32% 40.00% -22.54% 18.33% -3.23% -
  Horiz. % 174.19% 341.94% 124.19% 88.71% 114.52% 96.77% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4000 0.4000 0.3900 0.3800 0.3800 0.3800 0.3800 3.48%
  QoQ % 0.00% 2.56% 2.63% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 105.26% 102.63% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.71 5.03 1.90 1.76 1.76 1.78 1.69 97.92%
  QoQ % -6.36% 164.74% 7.95% 0.00% -1.12% 5.33% -
  Horiz. % 278.70% 297.63% 112.43% 104.14% 104.14% 105.33% 100.00%
EPS 0.85 1.66 0.61 0.43 0.57 0.48 0.49 44.32%
  QoQ % -48.80% 172.13% 41.86% -24.56% 18.75% -2.04% -
  Horiz. % 173.47% 338.78% 124.49% 87.76% 116.33% 97.96% 100.00%
DPS 0.79 0.00 0.00 0.00 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.75% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3141 0.3138 0.3070 0.2985 0.3038 0.3038 0.2975 3.68%
  QoQ % 0.10% 2.21% 2.85% -1.74% 0.00% 2.12% -
  Horiz. % 105.58% 105.48% 103.19% 100.34% 102.12% 102.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9350 0.7500 0.7250 0.7550 0.8050 0.8850 0.8750 -
P/RPS 15.59 11.69 30.03 33.68 36.61 39.65 40.53 -47.08%
  QoQ % 33.36% -61.07% -10.84% -8.00% -7.67% -2.17% -
  Horiz. % 38.47% 28.84% 74.09% 83.10% 90.33% 97.83% 100.00%
P/EPS 86.21 35.38 94.16 137.29 113.38 147.50 141.13 -27.99%
  QoQ % 143.67% -62.43% -31.42% 21.09% -23.13% 4.51% -
  Horiz. % 61.09% 25.07% 66.72% 97.28% 80.34% 104.51% 100.00%
EY 1.16 2.83 1.06 0.73 0.88 0.68 0.71 38.68%
  QoQ % -59.01% 166.98% 45.21% -17.05% 29.41% -4.23% -
  Horiz. % 163.38% 398.59% 149.30% 102.82% 123.94% 95.77% 100.00%
DY 1.07 0.00 0.00 0.00 0.00 1.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.69% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.34 1.88 1.86 1.99 2.12 2.33 2.30 1.16%
  QoQ % 24.47% 1.08% -6.53% -6.13% -9.01% 1.30% -
  Horiz. % 101.74% 81.74% 80.87% 86.52% 92.17% 101.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 -
Price 0.9500 0.7300 0.7900 0.7450 0.7600 0.8100 0.8000 -
P/RPS 15.84 11.38 32.72 33.24 34.56 36.29 37.05 -43.22%
  QoQ % 39.19% -65.22% -1.56% -3.82% -4.77% -2.05% -
  Horiz. % 42.75% 30.72% 88.31% 89.72% 93.28% 97.95% 100.00%
P/EPS 87.60 34.43 102.60 135.48 107.04 135.00 129.03 -22.74%
  QoQ % 154.43% -66.44% -24.27% 26.57% -20.71% 4.63% -
  Horiz. % 67.89% 26.68% 79.52% 105.00% 82.96% 104.63% 100.00%
EY 1.14 2.90 0.97 0.74 0.93 0.74 0.78 28.76%
  QoQ % -60.69% 198.97% 31.08% -20.43% 25.68% -5.13% -
  Horiz. % 146.15% 371.79% 124.36% 94.87% 119.23% 94.87% 100.00%
DY 1.05 0.00 0.00 0.00 0.00 1.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.37% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.38 1.83 2.03 1.96 2.00 2.13 2.11 8.35%
  QoQ % 30.05% -9.85% 3.57% -2.00% -6.10% 0.95% -
  Horiz. % 112.80% 86.73% 96.21% 92.89% 94.79% 100.95% 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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers