[N2N] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 20.65%
YoY- -40.48%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 27,248 108,055 80,253 55,015 25,683 97,285 69,616 -46.52%
PBT 5,774 19,229 15,299 11,836 6,740 26,302 18,544 -54.09%
Tax -288 -6,500 -5,254 -3,913 -127 -1,414 -49 226.03%
NP 5,486 12,729 10,045 7,923 6,613 24,888 18,495 -55.55%
-
NP to SH 5,589 13,095 10,288 8,075 6,693 25,129 18,660 -55.26%
-
Tax Rate 4.99% 33.80% 34.34% 33.06% 1.88% 5.38% 0.26% -
Total Cost 21,762 95,326 70,208 47,092 19,070 72,397 51,121 -43.44%
-
Net Worth 242,229 252,422 263,005 240,245 182,782 187,914 187,804 18.50%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 22,947 17,152 16,016 14,430 4,697 4,695 -
Div Payout % - 175.24% 166.72% 198.35% 215.60% 18.69% 25.16% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 242,229 252,422 263,005 240,245 182,782 187,914 187,804 18.50%
NOSH 597,877 597,877 597,877 597,877 539,054 477,124 477,124 16.24%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 20.13% 11.78% 12.52% 14.40% 25.75% 25.58% 26.57% -
ROE 2.31% 5.19% 3.91% 3.36% 3.66% 13.37% 9.94% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.06 18.84 14.04 10.30 5.34 20.71 14.83 -51.20%
EPS 1.04 2.42 1.94 1.59 1.39 5.35 3.98 -59.16%
DPS 0.00 4.00 3.00 3.00 3.00 1.00 1.00 -
NAPS 0.45 0.44 0.46 0.45 0.38 0.40 0.40 8.17%
Adjusted Per Share Value based on latest NOSH - 597,877
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.56 18.07 13.42 9.20 4.30 16.27 11.64 -46.49%
EPS 0.93 2.19 1.72 1.35 1.12 4.20 3.12 -55.41%
DPS 0.00 3.84 2.87 2.68 2.41 0.79 0.79 -
NAPS 0.4051 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 18.50%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.835 1.05 1.26 1.25 0.765 0.92 0.935 -
P/RPS 16.50 5.57 8.98 12.13 14.33 4.44 6.31 89.91%
P/EPS 80.42 46.00 70.02 82.64 54.98 17.20 23.53 127.06%
EY 1.24 2.17 1.43 1.21 1.82 5.81 4.25 -56.04%
DY 0.00 3.81 2.38 2.40 3.92 1.09 1.07 -
P/NAPS 1.86 2.39 2.74 2.78 2.01 2.30 2.34 -14.20%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 -
Price 0.745 0.95 1.13 1.12 1.08 0.995 0.95 -
P/RPS 14.72 5.04 8.05 10.87 20.23 4.80 6.41 74.14%
P/EPS 71.75 41.62 62.80 74.05 77.62 18.60 23.90 108.24%
EY 1.39 2.40 1.59 1.35 1.29 5.38 4.18 -52.03%
DY 0.00 4.21 2.65 2.68 2.78 1.01 1.05 -
P/NAPS 1.66 2.16 2.46 2.49 2.84 2.49 2.38 -21.36%

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