[N2N] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 274.39%
YoY- 135.15%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 25,683 97,285 69,616 41,460 11,364 41,816 31,288 -12.34%
PBT 6,740 26,302 18,544 13,531 3,622 11,776 9,085 -18.06%
Tax -127 -1,414 -49 -28 -17 -95 -10 445.18%
NP 6,613 24,888 18,495 13,503 3,605 11,681 9,075 -19.03%
-
NP to SH 6,693 25,129 18,660 13,568 3,624 11,747 9,164 -18.91%
-
Tax Rate 1.88% 5.38% 0.26% 0.21% 0.47% 0.81% 0.11% -
Total Cost 19,070 72,397 51,121 27,957 7,759 30,135 22,213 -9.67%
-
Net Worth 182,782 187,914 187,804 187,792 183,553 178,490 179,501 1.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 14,430 4,697 4,695 - - 4,697 - -
Div Payout % 215.60% 18.69% 25.16% - - 39.99% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 182,782 187,914 187,804 187,792 183,553 178,490 179,501 1.21%
NOSH 539,054 477,124 477,124 469,480 470,649 476,432 472,371 9.21%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 25.75% 25.58% 26.57% 32.57% 31.72% 27.93% 29.00% -
ROE 3.66% 13.37% 9.94% 7.23% 1.97% 6.58% 5.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.34 20.71 14.83 8.83 2.41 8.90 6.62 -13.35%
EPS 1.39 5.35 3.98 2.89 0.77 2.48 1.94 -19.94%
DPS 3.00 1.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.38 0.40 0.40 0.40 0.39 0.38 0.38 0.00%
Adjusted Per Share Value based on latest NOSH - 469,056
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.30 16.27 11.64 6.93 1.90 6.99 5.23 -12.24%
EPS 1.12 4.20 3.12 2.27 0.61 1.96 1.53 -18.79%
DPS 2.41 0.79 0.79 0.00 0.00 0.79 0.00 -
NAPS 0.3057 0.3143 0.3141 0.3141 0.307 0.2985 0.3002 1.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.765 0.92 0.935 0.75 0.725 0.755 0.805 -
P/RPS 14.33 4.44 6.31 8.49 30.03 8.48 12.15 11.64%
P/EPS 54.98 17.20 23.53 25.95 94.16 30.19 41.49 20.66%
EY 1.82 5.81 4.25 3.85 1.06 3.31 2.41 -17.08%
DY 3.92 1.09 1.07 0.00 0.00 1.32 0.00 -
P/NAPS 2.01 2.30 2.34 1.88 1.86 1.99 2.12 -3.49%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 -
Price 1.08 0.995 0.95 0.73 0.79 0.745 0.76 -
P/RPS 20.23 4.80 6.41 8.27 32.72 8.37 11.47 46.02%
P/EPS 77.62 18.60 23.90 25.26 102.60 29.79 39.18 57.80%
EY 1.29 5.38 4.18 3.96 0.97 3.36 2.55 -36.53%
DY 2.78 1.01 1.05 0.00 0.00 1.34 0.00 -
P/NAPS 2.84 2.49 2.38 1.83 2.03 1.96 2.00 26.36%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment