[N2N] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 37.53%
YoY- 103.62%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 55,015 25,683 97,285 69,616 41,460 11,364 41,816 20.12%
PBT 11,836 6,740 26,302 18,544 13,531 3,622 11,776 0.34%
Tax -3,913 -127 -1,414 -49 -28 -17 -95 1100.83%
NP 7,923 6,613 24,888 18,495 13,503 3,605 11,681 -22.85%
-
NP to SH 8,075 6,693 25,129 18,660 13,568 3,624 11,747 -22.16%
-
Tax Rate 33.06% 1.88% 5.38% 0.26% 0.21% 0.47% 0.81% -
Total Cost 47,092 19,070 72,397 51,121 27,957 7,759 30,135 34.77%
-
Net Worth 240,245 182,782 187,914 187,804 187,792 183,553 178,490 21.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,016 14,430 4,697 4,695 - - 4,697 127.05%
Div Payout % 198.35% 215.60% 18.69% 25.16% - - 39.99% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 240,245 182,782 187,914 187,804 187,792 183,553 178,490 21.97%
NOSH 597,877 539,054 477,124 477,124 469,480 470,649 476,432 16.39%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.40% 25.75% 25.58% 26.57% 32.57% 31.72% 27.93% -
ROE 3.36% 3.66% 13.37% 9.94% 7.23% 1.97% 6.58% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.30 5.34 20.71 14.83 8.83 2.41 8.90 10.25%
EPS 1.59 1.39 5.35 3.98 2.89 0.77 2.48 -25.70%
DPS 3.00 3.00 1.00 1.00 0.00 0.00 1.00 108.42%
NAPS 0.45 0.38 0.40 0.40 0.40 0.39 0.38 11.96%
Adjusted Per Share Value based on latest NOSH - 477,124
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.85 4.60 17.43 12.47 7.43 2.04 7.49 20.09%
EPS 1.45 1.20 4.50 3.34 2.43 0.65 2.10 -21.93%
DPS 2.87 2.58 0.84 0.84 0.00 0.00 0.84 127.35%
NAPS 0.4303 0.3274 0.3366 0.3364 0.3364 0.3288 0.3197 21.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.25 0.765 0.92 0.935 0.75 0.725 0.755 -
P/RPS 12.13 14.33 4.44 6.31 8.49 30.03 8.48 27.03%
P/EPS 82.64 54.98 17.20 23.53 25.95 94.16 30.19 96.04%
EY 1.21 1.82 5.81 4.25 3.85 1.06 3.31 -48.96%
DY 2.40 3.92 1.09 1.07 0.00 0.00 1.32 49.13%
P/NAPS 2.78 2.01 2.30 2.34 1.88 1.86 1.99 25.04%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 1.12 1.08 0.995 0.95 0.73 0.79 0.745 -
P/RPS 10.87 20.23 4.80 6.41 8.27 32.72 8.37 19.09%
P/EPS 74.05 77.62 18.60 23.90 25.26 102.60 29.79 83.80%
EY 1.35 1.29 5.38 4.18 3.96 0.97 3.36 -45.64%
DY 2.68 2.78 1.01 1.05 0.00 0.00 1.34 58.94%
P/NAPS 2.49 2.84 2.49 2.38 1.83 2.03 1.96 17.35%

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