Highlights

[N2N] QoQ Quarter Result on 2020-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     139.16%    YoY -     -32.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 28,548 26,261 26,229 25,450 26,168 27,248 27,802 1.78%
  QoQ % 8.71% 0.12% 3.06% -2.74% -3.96% -1.99% -
  Horiz. % 102.68% 94.46% 94.34% 91.54% 94.12% 98.01% 100.00%
PBT 8,107 4,719 2,296 5,729 3,776 5,774 3,930 62.12%
  QoQ % 71.79% 105.53% -59.92% 51.72% -34.60% 46.92% -
  Horiz. % 206.28% 120.08% 58.42% 145.78% 96.08% 146.92% 100.00%
Tax -1,247 -1,063 -831 -272 -915 -288 -1,246 0.05%
  QoQ % -17.31% -27.92% -205.51% 70.27% -217.71% 76.89% -
  Horiz. % 100.08% 85.31% 66.69% 21.83% 73.43% 23.11% 100.00%
NP 6,860 3,656 1,465 5,457 2,861 5,486 2,684 87.04%
  QoQ % 87.64% 149.56% -73.15% 90.74% -47.85% 104.40% -
  Horiz. % 255.59% 136.21% 54.58% 203.32% 106.59% 204.40% 100.00%
NP to SH 6,968 3,762 1,573 5,559 2,958 5,589 2,807 83.44%
  QoQ % 85.22% 139.16% -71.70% 87.93% -47.07% 99.11% -
  Horiz. % 248.24% 134.02% 56.04% 198.04% 105.38% 199.11% 100.00%
Tax Rate 15.38 % 22.53 % 36.19 % 4.75 % 24.23 % 4.99 % 31.70 % -38.28%
  QoQ % -31.74% -37.75% 661.89% -80.40% 385.57% -84.26% -
  Horiz. % 48.52% 71.07% 114.16% 14.98% 76.44% 15.74% 100.00%
Total Cost 21,688 22,605 24,764 19,993 23,307 21,762 25,118 -9.33%
  QoQ % -4.06% -8.72% 23.86% -14.22% 7.10% -13.36% -
  Horiz. % 86.34% 90.00% 98.59% 79.60% 92.79% 86.64% 100.00%
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.16%
  QoQ % 1.60% -1.57% 0.00% 2.22% 3.71% -4.04% -
  Horiz. % 101.74% 100.14% 101.74% 101.74% 99.53% 95.96% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 10,756 - - 5,582 - 5,736 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 187.50% 0.00% 0.00% 97.31% 0.00% 100.00%
Div Payout % - % 285.92 % - % - % 188.74 % - % 204.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.90% 0.00% 0.00% 92.35% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.16%
  QoQ % 1.60% -1.57% 0.00% 2.22% 3.71% -4.04% -
  Horiz. % 101.74% 100.14% 101.74% 101.74% 99.53% 95.96% 100.00%
NOSH 558,283 537,824 558,283 558,283 558,283 538,288 573,687 -1.80%
  QoQ % 3.80% -3.66% 0.00% 0.00% 3.71% -6.17% -
  Horiz. % 97.31% 93.75% 97.31% 97.31% 97.31% 93.83% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 24.03 % 13.92 % 5.59 % 21.44 % 10.93 % 20.13 % 9.65 % 83.82%
  QoQ % 72.63% 149.02% -73.93% 96.16% -45.70% 108.60% -
  Horiz. % 249.02% 144.25% 57.93% 222.18% 113.26% 208.60% 100.00%
ROE 2.71 % 1.49 % 0.61 % 2.16 % 1.18 % 2.31 % 1.11 % 81.41%
  QoQ % 81.88% 144.26% -71.76% 83.05% -48.92% 108.11% -
  Horiz. % 244.14% 134.23% 54.95% 194.59% 106.31% 208.11% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.11 4.88 4.70 4.56 4.69 5.06 4.85 3.55%
  QoQ % 4.71% 3.83% 3.07% -2.77% -7.31% 4.33% -
  Horiz. % 105.36% 100.62% 96.91% 94.02% 96.70% 104.33% 100.00%
EPS 1.25 0.70 0.28 1.00 0.53 1.04 0.49 86.81%
  QoQ % 78.57% 150.00% -72.00% 88.68% -49.04% 112.24% -
  Horiz. % 255.10% 142.86% 57.14% 204.08% 108.16% 212.24% 100.00%
DPS 0.00 2.00 0.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4600 0.4700 0.4600 0.4600 0.4500 0.4500 0.4400 3.01%
  QoQ % -2.13% 2.17% 0.00% 2.22% 0.00% 2.27% -
  Horiz. % 104.55% 106.82% 104.55% 104.55% 102.27% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.77 4.39 4.39 4.26 4.38 4.56 4.65 1.71%
  QoQ % 8.66% 0.00% 3.05% -2.74% -3.95% -1.94% -
  Horiz. % 102.58% 94.41% 94.41% 91.61% 94.19% 98.06% 100.00%
EPS 1.17 0.63 0.26 0.93 0.49 0.93 0.47 83.78%
  QoQ % 85.71% 142.31% -72.04% 89.80% -47.31% 97.87% -
  Horiz. % 248.94% 134.04% 55.32% 197.87% 104.26% 197.87% 100.00%
DPS 0.00 1.80 0.00 0.00 0.93 0.00 0.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 187.50% 0.00% 0.00% 96.88% 0.00% 100.00%
NAPS 0.4295 0.4228 0.4295 0.4295 0.4202 0.4051 0.4222 1.15%
  QoQ % 1.58% -1.56% 0.00% 2.21% 3.73% -4.05% -
  Horiz. % 101.73% 100.14% 101.73% 101.73% 99.53% 95.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.7800 0.5000 0.7150 0.7200 0.7800 0.8350 1.0500 -
P/RPS 15.25 10.24 15.22 15.79 16.64 16.50 21.67 -20.90%
  QoQ % 48.93% -32.72% -3.61% -5.11% 0.85% -23.86% -
  Horiz. % 70.37% 47.25% 70.24% 72.87% 76.79% 76.14% 100.00%
P/EPS 62.49 71.48 253.77 72.31 147.21 80.42 214.60 -56.10%
  QoQ % -12.58% -71.83% 250.95% -50.88% 83.05% -62.53% -
  Horiz. % 29.12% 33.31% 118.25% 33.70% 68.60% 37.47% 100.00%
EY 1.60 1.40 0.39 1.38 0.68 1.24 0.47 126.47%
  QoQ % 14.29% 258.97% -71.74% 102.94% -45.16% 163.83% -
  Horiz. % 340.43% 297.87% 82.98% 293.62% 144.68% 263.83% 100.00%
DY 0.00 4.00 0.00 0.00 1.28 0.00 0.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 421.05% 0.00% 0.00% 134.74% 0.00% 100.00%
P/NAPS 1.70 1.06 1.55 1.57 1.73 1.86 2.39 -20.33%
  QoQ % 60.38% -31.61% -1.27% -9.25% -6.99% -22.18% -
  Horiz. % 71.13% 44.35% 64.85% 65.69% 72.38% 77.82% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 -
Price 0.8650 0.7600 0.6500 0.7250 0.7300 0.7450 0.9500 -
P/RPS 16.92 15.56 13.84 15.90 15.57 14.72 19.60 -9.35%
  QoQ % 8.74% 12.43% -12.96% 2.12% 5.77% -24.90% -
  Horiz. % 86.33% 79.39% 70.61% 81.12% 79.44% 75.10% 100.00%
P/EPS 69.30 108.65 230.70 72.81 137.78 71.75 194.16 -49.71%
  QoQ % -36.22% -52.90% 216.85% -47.15% 92.03% -63.05% -
  Horiz. % 35.69% 55.96% 118.82% 37.50% 70.96% 36.95% 100.00%
EY 1.44 0.92 0.43 1.37 0.73 1.39 0.52 97.32%
  QoQ % 56.52% 113.95% -68.61% 87.67% -47.48% 167.31% -
  Horiz. % 276.92% 176.92% 82.69% 263.46% 140.38% 267.31% 100.00%
DY 0.00 2.63 0.00 0.00 1.37 0.00 1.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 250.48% 0.00% 0.00% 130.48% 0.00% 100.00%
P/NAPS 1.88 1.62 1.41 1.58 1.62 1.66 2.16 -8.85%
  QoQ % 16.05% 14.89% -10.76% -2.47% -2.41% -23.15% -
  Horiz. % 87.04% 75.00% 65.28% 73.15% 75.00% 76.85% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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