Highlights

[N2N] QoQ Quarter Result on 2018-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     3.46%    YoY -     84.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


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  402  641  1035 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.08+0.005 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.48+0.22 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 PBBANK-C57 0.175-0.005 
 AT 0.1750.00 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS