[N2N] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 90.34%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 60,243 30,434 112,379 86,362 54,809 26,261 105,095 -31.01%
PBT 12,712 7,912 25,644 23,059 12,826 4,719 17,575 -19.43%
Tax -177 -362 1,017 -2,958 -2,310 -1,063 -2,306 -81.96%
NP 12,535 7,550 26,661 20,101 10,516 3,656 15,269 -12.33%
-
NP to SH 12,923 7,759 27,096 20,424 10,730 3,762 15,679 -12.10%
-
Tax Rate 1.39% 4.58% -3.97% 12.83% 18.01% 22.53% 13.12% -
Total Cost 47,708 22,884 85,718 66,261 44,293 22,605 89,826 -34.44%
-
Net Worth 262,355 273,519 262,355 267,975 256,810 252,777 256,810 1.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 16,746 - 19,537 11,165 11,165 10,756 5,582 108.14%
Div Payout % 129.58% - 72.10% 54.67% 104.06% 285.92% 35.61% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 262,355 273,519 262,355 267,975 256,810 252,777 256,810 1.43%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 20.81% 24.81% 23.72% 23.28% 19.19% 13.92% 14.53% -
ROE 4.93% 2.84% 10.33% 7.62% 4.18% 1.49% 6.11% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.79 5.45 20.13 15.47 9.82 4.88 18.82 -31.00%
EPS 2.32 1.39 4.85 3.66 2.00 0.70 2.92 -14.22%
DPS 3.00 0.00 3.50 2.00 2.00 2.00 1.00 108.14%
NAPS 0.47 0.49 0.47 0.48 0.46 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.08 5.09 18.80 14.44 9.17 4.39 17.58 -31.00%
EPS 2.16 1.30 4.53 3.42 1.79 0.63 2.62 -12.08%
DPS 2.80 0.00 3.27 1.87 1.87 1.80 0.93 108.64%
NAPS 0.4388 0.4575 0.4388 0.4482 0.4295 0.4228 0.4295 1.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.79 0.71 0.72 0.675 0.78 0.50 0.715 -
P/RPS 7.32 13.02 3.58 4.36 7.95 10.24 3.80 54.87%
P/EPS 34.12 51.08 14.83 18.45 40.58 71.48 25.46 21.57%
EY 2.93 1.96 6.74 5.42 2.46 1.40 3.93 -17.79%
DY 3.80 0.00 4.86 2.96 2.56 4.00 1.40 94.70%
P/NAPS 1.68 1.45 1.53 1.41 1.70 1.06 1.55 5.52%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 01/03/21 25/11/20 25/08/20 28/05/20 28/02/20 -
Price 0.775 0.795 0.78 0.735 0.865 0.76 0.65 -
P/RPS 7.18 14.58 3.87 4.75 8.81 15.56 3.45 63.07%
P/EPS 33.48 57.19 16.07 20.09 45.01 108.65 23.14 27.95%
EY 2.99 1.75 6.22 4.98 2.22 0.92 4.32 -21.77%
DY 3.87 0.00 4.49 2.72 2.31 2.63 1.54 84.94%
P/NAPS 1.65 1.62 1.66 1.53 1.88 1.62 1.41 11.05%

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