[N2N] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 66.55%
YoY- 20.44%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 115,755 87,234 60,243 30,434 112,379 86,362 54,809 64.38%
PBT 21,050 13,784 12,712 7,912 25,644 23,059 12,826 39.01%
Tax -682 -496 -177 -362 1,017 -2,958 -2,310 -55.56%
NP 20,368 13,288 12,535 7,550 26,661 20,101 10,516 55.19%
-
NP to SH 21,950 14,289 12,923 7,759 27,096 20,424 10,730 60.93%
-
Tax Rate 3.24% 3.60% 1.39% 4.58% -3.97% 12.83% 18.01% -
Total Cost 95,387 73,946 47,708 22,884 85,718 66,261 44,293 66.53%
-
Net Worth 267,937 267,937 262,355 273,519 262,355 267,975 256,810 2.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 22,328 16,746 16,746 - 19,537 11,165 11,165 58.53%
Div Payout % 101.72% 117.20% 129.58% - 72.10% 54.67% 104.06% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 267,937 267,937 262,355 273,519 262,355 267,975 256,810 2.86%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.60% 15.23% 20.81% 24.81% 23.72% 23.28% 19.19% -
ROE 8.19% 5.33% 4.93% 2.84% 10.33% 7.62% 4.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.74 15.63 10.79 5.45 20.13 15.47 9.82 64.38%
EPS 3.93 2.56 2.32 1.39 4.85 3.66 2.00 56.68%
DPS 4.00 3.00 3.00 0.00 3.50 2.00 2.00 58.53%
NAPS 0.48 0.48 0.47 0.49 0.47 0.48 0.46 2.86%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.36 14.59 10.08 5.09 18.80 14.44 9.17 64.34%
EPS 3.67 2.39 2.16 1.30 4.53 3.42 1.79 61.17%
DPS 3.73 2.80 2.80 0.00 3.27 1.87 1.87 58.25%
NAPS 0.4481 0.4481 0.4388 0.4575 0.4388 0.4482 0.4295 2.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.595 0.725 0.79 0.71 0.72 0.675 0.78 -
P/RPS 2.87 4.64 7.32 13.02 3.58 4.36 7.95 -49.20%
P/EPS 15.13 28.32 34.12 51.08 14.83 18.45 40.58 -48.10%
EY 6.61 3.53 2.93 1.96 6.74 5.42 2.46 92.92%
DY 6.72 4.14 3.80 0.00 4.86 2.96 2.56 89.95%
P/NAPS 1.24 1.51 1.68 1.45 1.53 1.41 1.70 -18.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 24/05/21 01/03/21 25/11/20 25/08/20 -
Price 0.56 0.655 0.775 0.795 0.78 0.735 0.865 -
P/RPS 2.70 4.19 7.18 14.58 3.87 4.75 8.81 -54.44%
P/EPS 14.24 25.59 33.48 57.19 16.07 20.09 45.01 -53.47%
EY 7.02 3.91 2.99 1.75 6.22 4.98 2.22 114.98%
DY 7.14 4.58 3.87 0.00 4.49 2.72 2.31 111.75%
P/NAPS 1.17 1.36 1.65 1.62 1.66 1.53 1.88 -27.04%

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