[N2N] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.41%
YoY- -44.87%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,416 27,248 108,055 80,253 55,015 25,683 97,285 -33.02%
PBT 9,550 5,774 19,229 15,299 11,836 6,740 26,302 -49.19%
Tax -1,203 -288 -6,500 -5,254 -3,913 -127 -1,414 -10.24%
NP 8,347 5,486 12,729 10,045 7,923 6,613 24,888 -51.82%
-
NP to SH 8,547 5,589 13,095 10,288 8,075 6,693 25,129 -51.37%
-
Tax Rate 12.60% 4.99% 33.80% 34.34% 33.06% 1.88% 5.38% -
Total Cost 45,069 21,762 95,326 70,208 47,092 19,070 72,397 -27.15%
-
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,582 - 22,947 17,152 16,016 14,430 4,697 12.23%
Div Payout % 65.32% - 175.24% 166.72% 198.35% 215.60% 18.69% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
NOSH 597,877 597,877 597,877 597,877 597,877 539,054 477,124 16.27%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.63% 20.13% 11.78% 12.52% 14.40% 25.75% 25.58% -
ROE 3.40% 2.31% 5.19% 3.91% 3.36% 3.66% 13.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.57 5.06 18.84 14.04 10.30 5.34 20.71 -40.31%
EPS 1.59 1.04 2.42 1.94 1.59 1.39 5.35 -55.56%
DPS 1.00 0.00 4.00 3.00 3.00 3.00 1.00 0.00%
NAPS 0.45 0.45 0.44 0.46 0.45 0.38 0.40 8.19%
Adjusted Per Share Value based on latest NOSH - 597,877
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.57 4.88 19.35 14.37 9.85 4.60 17.43 -33.02%
EPS 1.53 1.00 2.35 1.84 1.45 1.20 4.50 -51.38%
DPS 1.00 0.00 4.11 3.07 2.87 2.58 0.84 12.36%
NAPS 0.45 0.4339 0.4521 0.4711 0.4303 0.3274 0.3366 21.42%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.78 0.835 1.05 1.26 1.25 0.765 0.92 -
P/RPS 8.15 16.50 5.57 8.98 12.13 14.33 4.44 50.08%
P/EPS 50.95 80.42 46.00 70.02 82.64 54.98 17.20 106.66%
EY 1.96 1.24 2.17 1.43 1.21 1.82 5.81 -51.63%
DY 1.28 0.00 3.81 2.38 2.40 3.92 1.09 11.33%
P/NAPS 1.73 1.86 2.39 2.74 2.78 2.01 2.30 -17.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.73 0.745 0.95 1.13 1.12 1.08 0.995 -
P/RPS 7.63 14.72 5.04 8.05 10.87 20.23 4.80 36.31%
P/EPS 47.68 71.75 41.62 62.80 74.05 77.62 18.60 87.62%
EY 2.10 1.39 2.40 1.59 1.35 1.29 5.38 -46.68%
DY 1.37 0.00 4.21 2.65 2.68 2.78 1.01 22.60%
P/NAPS 1.62 1.66 2.16 2.46 2.49 2.84 2.49 -24.97%

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