[N2N] YoY Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 26,229 27,802 27,669 10,528 9,812 8,369 8,560 20.51% YoY % -5.66% 0.48% 162.81% 7.30% 17.24% -2.23% - Horiz. % 306.41% 324.79% 323.24% 122.99% 114.63% 97.77% 100.00%
PBT 2,296 3,930 7,758 2,691 3,247 1,867 1,931 2.93% YoY % -41.58% -49.34% 188.29% -17.12% 73.92% -3.31% - Horiz. % 118.90% 203.52% 401.76% 139.36% 168.15% 96.69% 100.00%
Tax -831 -1,246 -1,365 -85 -1,014 80 -58 55.81% YoY % 33.31% 8.72% -1,505.88% 91.62% -1,367.50% 237.93% - Horiz. % 1,432.76% 2,148.28% 2,353.45% 146.55% 1,748.28% -137.93% 100.00%
NP 1,465 2,684 6,393 2,606 2,233 1,947 1,873 -4.01% YoY % -45.42% -58.02% 145.32% 16.70% 14.69% 3.95% - Horiz. % 78.22% 143.30% 341.32% 139.14% 119.22% 103.95% 100.00%
NP to SH 1,573 2,807 6,469 2,583 2,301 1,947 1,873 -2.87% YoY % -43.96% -56.61% 150.45% 12.26% 18.18% 3.95% - Horiz. % 83.98% 149.87% 345.38% 137.91% 122.85% 103.95% 100.00%
Tax Rate 36.19 % 31.70 % 17.59 % 3.16 % 31.23 % -4.28 % 3.00 % 51.41% YoY % 14.16% 80.22% 456.65% -89.88% 829.67% -242.67% - Horiz. % 1,206.33% 1,056.67% 586.33% 105.33% 1,041.00% -142.67% 100.00%
Total Cost 24,764 25,118 21,276 7,922 7,579 6,422 6,687 24.37% YoY % -1.41% 18.06% 168.57% 4.53% 18.02% -3.96% - Horiz. % 370.33% 375.62% 318.17% 118.47% 113.34% 96.04% 100.00%
Net Worth 256,810 252,422 187,914 178,490 168,150 139,014 48,849 31.85% YoY % 1.74% 34.33% 5.28% 6.15% 20.96% 184.58% - Horiz. % 525.72% 516.74% 384.68% 365.39% 344.22% 284.58% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 5,736 - - 4,425 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 129.65% 0.00% 0.00% 100.00% - -
Div Payout % - % 204.38 % - % - % 192.31 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 106.28% 0.00% 0.00% 100.00% - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 256,810 252,422 187,914 178,490 168,150 139,014 48,849 31.85% YoY % 1.74% 34.33% 5.28% 6.15% 20.96% 184.58% - Horiz. % 525.72% 516.74% 384.68% 365.39% 344.22% 284.58% 100.00%
NOSH 558,283 573,687 469,785 469,712 442,500 375,714 302,096 10.77% YoY % -2.69% 22.12% 0.02% 6.15% 17.78% 24.37% - Horiz. % 184.80% 189.90% 155.51% 155.48% 146.48% 124.37% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.59 % 9.65 % 23.11 % 24.75 % 22.76 % 23.26 % 21.88 % -20.33% YoY % -42.07% -58.24% -6.63% 8.74% -2.15% 6.31% - Horiz. % 25.55% 44.10% 105.62% 113.12% 104.02% 106.31% 100.00%
ROE 0.61 % 1.11 % 3.44 % 1.45 % 1.37 % 1.40 % 3.83 % -26.37% YoY % -45.05% -67.73% 137.24% 5.84% -2.14% -63.45% - Horiz. % 15.93% 28.98% 89.82% 37.86% 35.77% 36.55% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.70 4.85 5.89 2.24 2.22 2.23 2.83 8.82% YoY % -3.09% -17.66% 162.95% 0.90% -0.45% -21.20% - Horiz. % 166.08% 171.38% 208.13% 79.15% 78.45% 78.80% 100.00%
EPS 0.28 0.49 1.38 0.55 0.52 0.52 0.62 -12.40% YoY % -42.86% -64.49% 150.91% 5.77% 0.00% -16.13% - Horiz. % 45.16% 79.03% 222.58% 88.71% 83.87% 83.87% 100.00%
DPS 0.00 1.00 0.00 0.00 1.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.4600 0.4400 0.4000 0.3800 0.3800 0.3700 0.1617 19.03% YoY % 4.55% 10.00% 5.26% 0.00% 2.70% 128.82% - Horiz. % 284.48% 272.11% 247.37% 235.00% 235.00% 228.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.39 4.65 4.63 1.76 1.64 1.40 1.43 20.55% YoY % -5.59% 0.43% 163.07% 7.32% 17.14% -2.10% - Horiz. % 306.99% 325.17% 323.78% 123.08% 114.69% 97.90% 100.00%
EPS 0.26 0.47 1.08 0.43 0.38 0.33 0.31 -2.89% YoY % -44.68% -56.48% 151.16% 13.16% 15.15% 6.45% - Horiz. % 83.87% 151.61% 348.39% 138.71% 122.58% 106.45% 100.00%
DPS 0.00 0.96 0.00 0.00 0.74 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 129.73% 0.00% 0.00% 100.00% - -
NAPS 0.4295 0.4222 0.3143 0.2985 0.2812 0.2325 0.0817 31.85% YoY % 1.73% 34.33% 5.29% 6.15% 20.95% 184.58% - Horiz. % 525.70% 516.77% 384.70% 365.36% 344.19% 284.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7150 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 -
P/RPS 15.22 21.67 15.62 33.68 44.20 40.18 17.47 -2.27% YoY % -29.76% 38.73% -53.62% -23.80% 10.00% 129.99% - Horiz. % 87.12% 124.04% 89.41% 192.79% 253.01% 229.99% 100.00%
P/EPS 253.77 214.60 66.81 137.29 188.46 172.71 79.84 21.25% YoY % 18.25% 221.21% -51.34% -27.15% 9.12% 116.32% - Horiz. % 317.85% 268.79% 83.68% 171.96% 236.05% 216.32% 100.00%
EY 0.39 0.47 1.50 0.73 0.53 0.58 1.25 -17.64% YoY % -17.02% -68.67% 105.48% 37.74% -8.62% -53.60% - Horiz. % 31.20% 37.60% 120.00% 58.40% 42.40% 46.40% 100.00%
DY 0.00 0.95 0.00 0.00 1.02 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 93.14% 0.00% 0.00% 100.00% - -
P/NAPS 1.55 2.39 2.30 1.99 2.58 2.42 3.06 -10.71% YoY % -35.15% 3.91% 15.58% -22.87% 6.61% -20.92% - Horiz. % 50.65% 78.10% 75.16% 65.03% 84.31% 79.08% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.6500 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 -
P/RPS 13.84 19.60 16.89 33.24 40.59 38.16 27.35 -10.73% YoY % -29.39% 16.05% -49.19% -18.11% 6.37% 39.52% - Horiz. % 50.60% 71.66% 61.76% 121.54% 148.41% 139.52% 100.00%
P/EPS 230.70 194.16 72.26 135.48 173.08 164.03 125.00 10.75% YoY % 18.82% 168.70% -46.66% -21.72% 5.52% 31.22% - Horiz. % 184.56% 155.33% 57.81% 108.38% 138.46% 131.22% 100.00%
EY 0.43 0.52 1.38 0.74 0.58 0.61 0.80 -9.83% YoY % -17.31% -62.32% 86.49% 27.59% -4.92% -23.75% - Horiz. % 53.75% 65.00% 172.50% 92.50% 72.50% 76.25% 100.00%
DY 0.00 1.05 0.00 0.00 1.11 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 94.59% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 2.16 2.49 1.96 2.37 2.30 4.79 -18.43% YoY % -34.72% -13.25% 27.04% -17.30% 3.04% -51.98% - Horiz. % 29.44% 45.09% 51.98% 40.92% 49.48% 48.02% 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
Q4 Quarterly announcments 26.2.2018.pdf 
