[N2N] QoQ Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 27,802 25,238 29,332 25,683 27,669 28,156 30,096 -5.13% QoQ % 10.16% -13.96% 14.21% -7.18% -1.73% -6.45% - Horiz. % 92.38% 83.86% 97.46% 85.34% 91.94% 93.55% 100.00%
PBT 3,930 3,463 5,096 6,740 7,758 5,013 9,909 -45.93% QoQ % 13.49% -32.04% -24.39% -13.12% 54.76% -49.41% - Horiz. % 39.66% 34.95% 51.43% 68.02% 78.29% 50.59% 100.00%
Tax -1,246 -1,341 -3,786 -127 -1,365 -21 -11 2,221.00% QoQ % 7.08% 64.58% -2,881.10% 90.70% -6,400.00% -90.91% - Horiz. % 11,327.27% 12,190.91% 34,418.18% 1,154.55% 12,409.09% 190.91% 100.00%
NP 2,684 2,122 1,310 6,613 6,393 4,992 9,898 -58.01% QoQ % 26.48% 61.98% -80.19% 3.44% 28.06% -49.57% - Horiz. % 27.12% 21.44% 13.23% 66.81% 64.59% 50.43% 100.00%
NP to SH 2,807 2,213 1,382 6,693 6,469 5,092 9,944 -56.87% QoQ % 26.84% 60.13% -79.35% 3.46% 27.04% -48.79% - Horiz. % 28.23% 22.25% 13.90% 67.31% 65.05% 51.21% 100.00%
Tax Rate 31.70 % 38.72 % 74.29 % 1.88 % 17.59 % 0.42 % 0.11 % 4,218.15% QoQ % -18.13% -47.88% 3,851.60% -89.31% 4,088.10% 281.82% - Horiz. % 28,818.18% 35,200.00% 67,536.37% 1,709.09% 15,990.91% 381.82% 100.00%
Total Cost 25,118 23,116 28,022 19,070 21,276 23,164 20,198 15.60% QoQ % 8.66% -17.51% 46.94% -10.37% -8.15% 14.68% - Horiz. % 124.36% 114.45% 138.74% 94.42% 105.34% 114.68% 100.00%
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,622 21.80% QoQ % -4.02% 9.47% 31.44% -2.73% 0.06% 0.10% - Horiz. % 134.54% 140.18% 128.05% 97.42% 100.16% 100.10% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,736 - - 14,430 - 4,695 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.19% 0.00% 0.00% 307.34% 0.00% 100.00% -
Div Payout % 204.38 % - % - % 215.60 % - % 92.21 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 221.65% 0.00% 0.00% 233.81% 0.00% 100.00% -
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,622 21.80% QoQ % -4.02% 9.47% 31.44% -2.73% 0.06% 0.10% - Horiz. % 134.54% 140.18% 128.05% 97.42% 100.16% 100.10% 100.00%
NOSH 573,687 571,750 533,879 481,006 469,785 469,512 469,056 14.32% QoQ % 0.34% 7.09% 10.99% 2.39% 0.06% 0.10% - Horiz. % 122.31% 121.89% 113.82% 102.55% 100.16% 100.10% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.65 % 8.41 % 4.47 % 25.75 % 23.11 % 17.73 % 32.89 % -55.75% QoQ % 14.74% 88.14% -82.64% 11.42% 30.34% -46.09% - Horiz. % 29.34% 25.57% 13.59% 78.29% 70.26% 53.91% 100.00%
ROE 1.11 % 0.84 % 0.58 % 3.66 % 3.44 % 2.71 % 5.30 % -64.63% QoQ % 32.14% 44.83% -84.15% 6.40% 26.94% -48.87% - Horiz. % 20.94% 15.85% 10.94% 69.06% 64.91% 51.13% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.85 4.41 5.49 5.34 5.89 6.00 6.42 -17.01% QoQ % 9.98% -19.67% 2.81% -9.34% -1.83% -6.54% - Horiz. % 75.55% 68.69% 85.51% 83.18% 91.74% 93.46% 100.00%
EPS 0.49 0.39 0.26 1.39 1.38 1.08 2.12 -62.24% QoQ % 25.64% 50.00% -81.29% 0.72% 27.78% -49.06% - Horiz. % 23.11% 18.40% 12.26% 65.57% 65.09% 50.94% 100.00%
DPS 1.00 0.00 0.00 3.00 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% 300.00% 0.00% 100.00% -
NAPS 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 6.54% QoQ % -4.35% 2.22% 18.42% -5.00% 0.00% 0.00% - Horiz. % 110.00% 115.00% 112.50% 95.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.65 4.22 4.91 4.30 4.63 4.71 5.03 -5.09% QoQ % 10.19% -14.05% 14.19% -7.13% -1.70% -6.36% - Horiz. % 92.45% 83.90% 97.61% 85.49% 92.05% 93.64% 100.00%
EPS 0.47 0.37 0.23 1.12 1.08 0.85 1.66 -56.78% QoQ % 27.03% 60.87% -79.46% 3.70% 27.06% -48.80% - Horiz. % 28.31% 22.29% 13.86% 67.47% 65.06% 51.20% 100.00%
DPS 0.96 0.00 0.00 2.41 0.00 0.79 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 121.52% 0.00% 0.00% 305.06% 0.00% 100.00% -
NAPS 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 0.3138 21.81% QoQ % -4.02% 9.48% 31.44% -2.74% 0.06% 0.10% - Horiz. % 134.54% 140.18% 128.04% 97.42% 100.16% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 -
P/RPS 21.67 28.54 22.75 14.33 15.62 15.59 11.69 50.73% QoQ % -24.07% 25.45% 58.76% -8.26% 0.19% 33.36% - Horiz. % 185.37% 244.14% 194.61% 122.58% 133.62% 133.36% 100.00%
P/EPS 214.60 325.53 482.89 54.98 66.81 86.21 35.38 231.50% QoQ % -34.08% -32.59% 778.30% -17.71% -22.50% 143.67% - Horiz. % 606.56% 920.10% 1,364.87% 155.40% 188.84% 243.67% 100.00%
EY 0.47 0.31 0.21 1.82 1.50 1.16 2.83 -69.69% QoQ % 51.61% 47.62% -88.46% 21.33% 29.31% -59.01% - Horiz. % 16.61% 10.95% 7.42% 64.31% 53.00% 40.99% 100.00%
DY 0.95 0.00 0.00 3.92 0.00 1.07 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 88.79% 0.00% 0.00% 366.36% 0.00% 100.00% -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30% QoQ % -12.77% -1.44% 38.31% -12.61% -1.71% 24.47% - Horiz. % 127.13% 145.74% 147.87% 106.91% 122.34% 124.47% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 -
P/RPS 19.60 25.60 20.39 20.23 16.89 15.84 11.38 43.54% QoQ % -23.44% 25.55% 0.79% 19.78% 6.63% 39.19% - Horiz. % 172.23% 224.96% 179.17% 177.77% 148.42% 139.19% 100.00%
P/EPS 194.16 291.95 432.67 77.62 72.26 87.60 34.43 215.83% QoQ % -33.50% -32.52% 457.42% 7.42% -17.51% 154.43% - Horiz. % 563.93% 847.95% 1,256.67% 225.44% 209.88% 254.43% 100.00%
EY 0.52 0.34 0.23 1.29 1.38 1.14 2.90 -68.10% QoQ % 52.94% 47.83% -82.17% -6.52% 21.05% -60.69% - Horiz. % 17.93% 11.72% 7.93% 44.48% 47.59% 39.31% 100.00%
DY 1.05 0.00 0.00 2.78 0.00 1.05 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 264.76% 0.00% 100.00% -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65% QoQ % -12.20% -1.20% -12.32% 14.06% 4.62% 30.05% - Horiz. % 118.03% 134.43% 136.07% 155.19% 136.07% 130.05% 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.
Comment
Q1 2018 quarterly results 25.05.2018 (FINAL).pdf 
