Highlights

[N2N] YoY Quarter Result on 2016-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -1.17%    YoY -     0.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 26,168 29,332 30,096 10,670 9,843 8,968 8,072 21.64%
  YoY % -10.79% -2.54% 182.06% 8.40% 9.76% 11.10% -
  Horiz. % 324.18% 363.38% 372.84% 132.19% 121.94% 111.10% 100.00%
PBT 3,776 5,096 9,909 2,837 2,898 1,617 1,374 18.34%
  YoY % -25.90% -48.57% 249.28% -2.10% 79.22% 17.69% -
  Horiz. % 274.82% 370.89% 721.18% 206.48% 210.92% 117.69% 100.00%
Tax -915 -3,786 -11 0 -37 0 -11 108.86%
  YoY % 75.83% -34,318.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,318.18% 34,418.18% 100.00% -0.00% 336.36% -0.00% 100.00%
NP 2,861 1,310 9,898 2,837 2,861 1,617 1,363 13.15%
  YoY % 118.40% -86.76% 248.89% -0.84% 76.93% 18.64% -
  Horiz. % 209.90% 96.11% 726.19% 208.14% 209.90% 118.64% 100.00%
NP to SH 2,958 1,382 9,944 2,868 2,861 1,617 1,363 13.78%
  YoY % 114.04% -86.10% 246.72% 0.24% 76.93% 18.64% -
  Horiz. % 217.02% 101.39% 729.57% 210.42% 209.90% 118.64% 100.00%
Tax Rate 24.23 % 74.29 % 0.11 % - % 1.28 % - % 0.80 % 76.51%
  YoY % -67.38% 67,436.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,028.75% 9,286.25% 13.75% 0.00% 160.00% 0.00% 100.00%
Total Cost 23,307 28,022 20,198 7,833 6,982 7,351 6,709 23.05%
  YoY % -16.83% 38.74% 157.86% 12.19% -5.02% 9.57% -
  Horiz. % 347.40% 417.68% 301.06% 116.75% 104.07% 109.57% 100.00%
Net Worth 251,227 240,245 187,622 181,639 167,258 50,655 44,888 33.23%
  YoY % 4.57% 28.05% 3.29% 8.60% 230.19% 12.85% -
  Horiz. % 559.67% 535.21% 417.98% 404.65% 372.61% 112.85% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,582 - - 4,779 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.80% 0.00% 0.00% 100.00% - - -
Div Payout % 188.74 % - % - % 166.67 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.24% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 251,227 240,245 187,622 181,639 167,258 50,655 44,888 33.23%
  YoY % 4.57% 28.05% 3.29% 8.60% 230.19% 12.85% -
  Horiz. % 559.67% 535.21% 417.98% 404.65% 372.61% 112.85% 100.00%
NOSH 558,283 533,879 469,056 477,999 440,153 310,961 302,888 10.72%
  YoY % 4.57% 13.82% -1.87% 8.60% 41.55% 2.67% -
  Horiz. % 184.32% 176.26% 154.86% 157.81% 145.32% 102.67% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.93 % 4.47 % 32.89 % 26.59 % 29.07 % 18.03 % 16.89 % -6.99%
  YoY % 144.52% -86.41% 23.69% -8.53% 61.23% 6.75% -
  Horiz. % 64.71% 26.47% 194.73% 157.43% 172.11% 106.75% 100.00%
ROE 1.18 % 0.58 % 5.30 % 1.58 % 1.71 % 3.19 % 3.04 % -14.59%
  YoY % 103.45% -89.06% 235.44% -7.60% -46.39% 4.93% -
  Horiz. % 38.82% 19.08% 174.34% 51.97% 56.25% 104.93% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.69 5.49 6.42 2.23 2.24 2.88 2.67 9.84%
  YoY % -14.57% -14.49% 187.89% -0.45% -22.22% 7.87% -
  Horiz. % 175.66% 205.62% 240.45% 83.52% 83.90% 107.87% 100.00%
EPS 0.53 0.26 2.12 0.60 0.65 0.52 0.45 2.76%
  YoY % 103.85% -87.74% 253.33% -7.69% 25.00% 15.56% -
  Horiz. % 117.78% 57.78% 471.11% 133.33% 144.44% 115.56% 100.00%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 0.1482 20.33%
  YoY % 0.00% 12.50% 5.26% 0.00% 133.27% 9.92% -
  Horiz. % 303.64% 303.64% 269.91% 256.41% 256.41% 109.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.38 4.91 5.03 1.78 1.65 1.50 1.35 21.66%
  YoY % -10.79% -2.39% 182.58% 7.88% 10.00% 11.11% -
  Horiz. % 324.44% 363.70% 372.59% 131.85% 122.22% 111.11% 100.00%
EPS 0.49 0.23 1.66 0.48 0.48 0.27 0.23 13.43%
  YoY % 113.04% -86.14% 245.83% 0.00% 77.78% 17.39% -
  Horiz. % 213.04% 100.00% 721.74% 208.70% 208.70% 117.39% 100.00%
DPS 0.93 0.00 0.00 0.80 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.25% 0.00% 0.00% 100.00% - - -
NAPS 0.4202 0.4018 0.3138 0.3038 0.2798 0.0847 0.0751 33.22%
  YoY % 4.58% 28.04% 3.29% 8.58% 230.34% 12.78% -
  Horiz. % 559.52% 535.02% 417.84% 404.53% 372.57% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 0.4700 -
P/RPS 16.64 22.75 11.69 39.65 34.88 36.41 17.64 -0.97%
  YoY % -26.86% 94.61% -70.52% 13.68% -4.20% 106.41% -
  Horiz. % 94.33% 128.97% 66.27% 224.77% 197.73% 206.41% 100.00%
P/EPS 147.21 482.89 35.38 147.50 120.00 201.92 104.44 5.88%
  YoY % -69.51% 1,264.87% -76.01% 22.92% -40.57% 93.34% -
  Horiz. % 140.95% 462.36% 33.88% 141.23% 114.90% 193.34% 100.00%
EY 0.68 0.21 2.83 0.68 0.83 0.50 0.96 -5.58%
  YoY % 223.81% -92.58% 316.18% -18.07% 66.00% -47.92% -
  Horiz. % 70.83% 21.88% 294.79% 70.83% 86.46% 52.08% 100.00%
DY 1.28 0.00 0.00 1.13 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.27% 0.00% 0.00% 100.00% - - -
P/NAPS 1.73 2.78 1.88 2.33 2.05 6.45 3.17 -9.60%
  YoY % -37.77% 47.87% -19.31% 13.66% -68.22% 103.47% -
  Horiz. % 54.57% 87.70% 59.31% 73.50% 64.67% 203.47% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 -
Price 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 0.4350 -
P/RPS 15.57 20.39 11.38 36.29 33.54 31.90 16.32 -0.78%
  YoY % -23.64% 79.17% -68.64% 8.20% 5.14% 95.47% -
  Horiz. % 95.40% 124.94% 69.73% 222.37% 205.51% 195.47% 100.00%
P/EPS 137.78 432.67 34.43 135.00 115.38 176.92 96.67 6.08%
  YoY % -68.16% 1,156.67% -74.50% 17.00% -34.78% 83.01% -
  Horiz. % 142.53% 447.57% 35.62% 139.65% 119.35% 183.01% 100.00%
EY 0.73 0.23 2.90 0.74 0.87 0.57 1.03 -5.57%
  YoY % 217.39% -92.07% 291.89% -14.94% 52.63% -44.66% -
  Horiz. % 70.87% 22.33% 281.55% 71.84% 84.47% 55.34% 100.00%
DY 1.37 0.00 0.00 1.23 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.38% 0.00% 0.00% 100.00% - - -
P/NAPS 1.62 2.49 1.83 2.13 1.97 5.65 2.94 -9.45%
  YoY % -34.94% 36.07% -14.08% 8.12% -65.13% 92.18% -
  Horiz. % 55.10% 84.69% 62.24% 72.45% 67.01% 192.18% 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
 
 

463  393  649  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.03+0.005 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

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