[N2N] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 26,261 27,248 25,683 11,364 10,106 9,301 7,590 22.96% YoY % -3.62% 6.09% 126.00% 12.45% 8.65% 22.54% - Horiz. % 345.99% 359.00% 338.38% 149.72% 133.15% 122.54% 100.00%
PBT 4,719 5,774 6,740 3,622 2,879 2,255 1,573 20.07% YoY % -18.27% -14.33% 86.09% 25.81% 27.67% 43.36% - Horiz. % 300.00% 367.07% 428.48% 230.26% 183.03% 143.36% 100.00%
Tax -1,063 -288 -127 -17 0 -37 -19 95.45% YoY % -269.10% -126.77% -647.06% 0.00% 0.00% -94.74% - Horiz. % 5,594.74% 1,515.79% 668.42% 89.47% -0.00% 194.74% 100.00%
NP 3,656 5,486 6,613 3,605 2,879 2,218 1,554 15.31% YoY % -33.36% -17.04% 83.44% 25.22% 29.80% 42.73% - Horiz. % 235.26% 353.02% 425.55% 231.98% 185.26% 142.73% 100.00%
NP to SH 3,762 5,589 6,693 3,624 2,902 2,218 1,554 15.86% YoY % -32.69% -16.49% 84.69% 24.88% 30.84% 42.73% - Horiz. % 242.08% 359.65% 430.69% 233.20% 186.74% 142.73% 100.00%
Tax Rate 22.53 % 4.99 % 1.88 % 0.47 % - % 1.64 % 1.21 % 62.73% YoY % 351.50% 165.43% 300.00% 0.00% 0.00% 35.54% - Horiz. % 1,861.98% 412.40% 155.37% 38.84% 0.00% 135.54% 100.00%
Total Cost 22,605 21,762 19,070 7,759 7,227 7,083 6,036 24.59% YoY % 3.87% 14.12% 145.78% 7.36% 2.03% 17.35% - Horiz. % 374.50% 360.54% 315.94% 128.55% 119.73% 117.35% 100.00%
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.44% YoY % 4.35% 32.52% -0.42% 3.20% 8.37% 205.79% - Horiz. % 470.94% 451.29% 340.53% 341.97% 331.37% 305.79% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 10,756 - 14,430 - - - 4,662 14.94% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 230.73% 0.00% 309.53% 0.00% 0.00% 0.00% 100.00%
Div Payout % 285.92 % - % 215.60 % - % - % - % 300.00 % -0.80% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.31% 0.00% 71.87% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.44% YoY % 4.35% 32.52% -0.42% 3.20% 8.37% 205.79% - Horiz. % 470.94% 451.29% 340.53% 341.97% 331.37% 305.79% 100.00%
NOSH 537,824 538,288 481,006 470,649 468,064 443,600 310,800 9.56% YoY % -0.09% 11.91% 2.20% 0.55% 5.51% 42.73% - Horiz. % 173.05% 173.19% 154.76% 151.43% 150.60% 142.73% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 13.92 % 20.13 % 25.75 % 31.72 % 28.49 % 23.85 % 20.47 % -6.22% YoY % -30.85% -21.83% -18.82% 11.34% 19.45% 16.51% - Horiz. % 68.00% 98.34% 125.79% 154.96% 139.18% 116.51% 100.00%
ROE 1.49 % 2.31 % 3.66 % 1.97 % 1.63 % 1.35 % 2.90 % -10.50% YoY % -35.50% -36.89% 85.79% 20.86% 20.74% -53.45% - Horiz. % 51.38% 79.66% 126.21% 67.93% 56.21% 46.55% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.88 5.06 5.34 2.41 2.16 2.10 2.44 12.23% YoY % -3.56% -5.24% 121.58% 11.57% 2.86% -13.93% - Horiz. % 200.00% 207.38% 218.85% 98.77% 88.52% 86.07% 100.00%
EPS 0.70 1.04 1.39 0.77 0.62 0.50 0.50 5.76% YoY % -32.69% -25.18% 80.52% 24.19% 24.00% 0.00% - Horiz. % 140.00% 208.00% 278.00% 154.00% 124.00% 100.00% 100.00%
DPS 2.00 0.00 3.00 0.00 0.00 0.00 1.50 4.91% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4700 0.4500 0.3800 0.3900 0.3800 0.3700 0.1727 18.14% YoY % 4.44% 18.42% -2.56% 2.63% 2.70% 114.24% - Horiz. % 272.15% 260.57% 220.03% 225.83% 220.03% 214.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.39 4.56 4.30 1.90 1.69 1.56 1.27 22.94% YoY % -3.73% 6.05% 126.32% 12.43% 8.33% 22.83% - Horiz. % 345.67% 359.06% 338.58% 149.61% 133.07% 122.83% 100.00%
EPS 0.63 0.93 1.12 0.61 0.49 0.37 0.26 15.88% YoY % -32.26% -16.96% 83.61% 24.49% 32.43% 42.31% - Horiz. % 242.31% 357.69% 430.77% 234.62% 188.46% 142.31% 100.00%
DPS 1.80 0.00 2.41 0.00 0.00 0.00 0.78 14.94% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 230.77% 0.00% 308.97% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4228 0.4051 0.3057 0.3070 0.2975 0.2745 0.0898 29.43% YoY % 4.37% 32.52% -0.42% 3.19% 8.38% 205.68% - Horiz. % 470.82% 451.11% 340.42% 341.87% 331.29% 305.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5000 0.8350 0.7650 0.7250 0.8750 0.8350 0.8100 -
P/RPS 10.24 16.50 14.33 30.03 40.53 39.82 33.17 -17.78% YoY % -37.94% 15.14% -52.28% -25.91% 1.78% 20.05% - Horiz. % 30.87% 49.74% 43.20% 90.53% 122.19% 120.05% 100.00%
P/EPS 71.48 80.42 54.98 94.16 141.13 167.00 162.00 -12.74% YoY % -11.12% 46.27% -41.61% -33.28% -15.49% 3.09% - Horiz. % 44.12% 49.64% 33.94% 58.12% 87.12% 103.09% 100.00%
EY 1.40 1.24 1.82 1.06 0.71 0.60 0.62 14.53% YoY % 12.90% -31.87% 71.70% 49.30% 18.33% -3.23% - Horiz. % 225.81% 200.00% 293.55% 170.97% 114.52% 96.77% 100.00%
DY 4.00 0.00 3.92 0.00 0.00 0.00 1.85 13.70% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 216.22% 0.00% 211.89% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.86 2.01 1.86 2.30 2.26 4.69 -21.94% YoY % -43.01% -7.46% 8.06% -19.13% 1.77% -51.81% - Horiz. % 22.60% 39.66% 42.86% 39.66% 49.04% 48.19% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 -
Price 0.7600 0.7450 1.0800 0.7900 0.8000 0.8250 1.0400 -
P/RPS 15.56 14.72 20.23 32.72 37.05 39.35 42.59 -15.44% YoY % 5.71% -27.24% -38.17% -11.69% -5.84% -7.61% - Horiz. % 36.53% 34.56% 47.50% 76.83% 86.99% 92.39% 100.00%
P/EPS 108.65 71.75 77.62 102.60 129.03 165.00 208.00 -10.25% YoY % 51.43% -7.56% -24.35% -20.48% -21.80% -20.67% - Horiz. % 52.24% 34.50% 37.32% 49.33% 62.03% 79.33% 100.00%
EY 0.92 1.39 1.29 0.97 0.78 0.61 0.48 11.44% YoY % -33.81% 7.75% 32.99% 24.36% 27.87% 27.08% - Horiz. % 191.67% 289.58% 268.75% 202.08% 162.50% 127.08% 100.00%
DY 2.63 0.00 2.78 0.00 0.00 0.00 1.44 10.55% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 182.64% 0.00% 193.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.62 1.66 2.84 2.03 2.11 2.23 6.02 -19.63% YoY % -2.41% -41.55% 39.90% -3.79% -5.38% -62.96% - Horiz. % 26.91% 27.57% 47.18% 33.72% 35.05% 37.04% 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
N2N Q1 2017 results-f.pdf 
