[N2N] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 185.22%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 30,434 112,379 86,362 54,809 26,261 105,095 78,866 -46.96%
PBT 7,912 25,644 23,059 12,826 4,719 17,575 15,280 -35.49%
Tax -362 1,017 -2,958 -2,310 -1,063 -2,306 -1,476 -60.78%
NP 7,550 26,661 20,101 10,516 3,656 15,269 13,804 -33.09%
-
NP to SH 7,759 27,096 20,424 10,730 3,762 15,679 14,106 -32.84%
-
Tax Rate 4.58% -3.97% 12.83% 18.01% 22.53% 13.12% 9.66% -
Total Cost 22,884 85,718 66,261 44,293 22,605 89,826 65,062 -50.14%
-
Net Worth 273,519 262,355 267,975 256,810 252,777 256,810 256,810 4.28%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 19,537 11,165 11,165 10,756 5,582 5,582 -
Div Payout % - 72.10% 54.67% 104.06% 285.92% 35.61% 39.58% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 273,519 262,355 267,975 256,810 252,777 256,810 256,810 4.28%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.81% 23.72% 23.28% 19.19% 13.92% 14.53% 17.50% -
ROE 2.84% 10.33% 7.62% 4.18% 1.49% 6.11% 5.49% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.45 20.13 15.47 9.82 4.88 18.82 14.13 -46.98%
EPS 1.39 4.85 3.66 2.00 0.70 2.92 2.62 -34.43%
DPS 0.00 3.50 2.00 2.00 2.00 1.00 1.00 -
NAPS 0.49 0.47 0.48 0.46 0.47 0.46 0.46 4.29%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.09 18.80 14.44 9.17 4.39 17.58 13.19 -46.96%
EPS 1.30 4.53 3.42 1.79 0.63 2.62 2.36 -32.77%
DPS 0.00 3.27 1.87 1.87 1.80 0.93 0.93 -
NAPS 0.4575 0.4388 0.4482 0.4295 0.4228 0.4295 0.4295 4.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.71 0.72 0.675 0.78 0.50 0.715 0.72 -
P/RPS 13.02 3.58 4.36 7.95 10.24 3.80 5.10 86.68%
P/EPS 51.08 14.83 18.45 40.58 71.48 25.46 28.50 47.49%
EY 1.96 6.74 5.42 2.46 1.40 3.93 3.51 -32.16%
DY 0.00 4.86 2.96 2.56 4.00 1.40 1.39 -
P/NAPS 1.45 1.53 1.41 1.70 1.06 1.55 1.57 -5.15%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 01/03/21 25/11/20 25/08/20 28/05/20 28/02/20 20/11/19 -
Price 0.795 0.78 0.735 0.865 0.76 0.65 0.725 -
P/RPS 14.58 3.87 4.75 8.81 15.56 3.45 5.13 100.51%
P/EPS 57.19 16.07 20.09 45.01 108.65 23.14 28.69 58.32%
EY 1.75 6.22 4.98 2.22 0.92 4.32 3.49 -36.85%
DY 0.00 4.49 2.72 2.31 2.63 1.54 1.38 -
P/NAPS 1.62 1.66 1.53 1.88 1.62 1.41 1.58 1.67%

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