[N2N] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 39.28%
YoY- -22.37%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 50,416 24,891 103,010 78,425 52,920 26,757 115,755 -42.62%
PBT 7,659 3,569 21,666 13,124 9,072 4,557 21,050 -49.12%
Tax -1,342 -759 -2,934 -2,693 -1,591 -789 -682 57.22%
NP 6,317 2,810 18,732 10,431 7,481 3,768 20,368 -54.27%
-
NP to SH 6,526 2,922 17,628 11,092 7,964 3,970 21,950 -55.55%
-
Tax Rate 17.52% 21.27% 13.54% 20.52% 17.54% 17.31% 3.24% -
Total Cost 44,099 22,081 84,278 67,994 45,439 22,989 95,387 -40.29%
-
Net Worth 290,266 284,684 284,684 279,102 273,519 273,519 267,937 5.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,582 5,582 11,164 5,582 5,582 - 22,328 -60.41%
Div Payout % 85.54% 191.03% 63.33% 50.32% 70.09% - 101.72% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 290,266 284,684 284,684 279,102 273,519 273,519 267,937 5.49%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.53% 11.29% 18.18% 13.30% 14.14% 14.08% 17.60% -
ROE 2.25% 1.03% 6.19% 3.97% 2.91% 1.45% 8.19% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.03 4.46 18.45 14.05 9.48 4.79 20.74 -42.64%
EPS 1.17 0.52 3.16 1.99 1.43 0.71 3.93 -55.51%
DPS 1.00 1.00 2.00 1.00 1.00 0.00 4.00 -60.41%
NAPS 0.52 0.51 0.51 0.50 0.49 0.49 0.48 5.49%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.43 4.16 17.23 13.12 8.85 4.48 19.36 -42.63%
EPS 1.09 0.49 2.95 1.86 1.33 0.66 3.67 -55.58%
DPS 0.93 0.93 1.87 0.93 0.93 0.00 3.73 -60.48%
NAPS 0.4855 0.4762 0.4762 0.4668 0.4575 0.4575 0.4481 5.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.485 0.45 0.46 0.435 0.465 0.54 0.595 -
P/RPS 5.37 10.09 2.49 3.10 4.90 11.27 2.87 52.01%
P/EPS 41.48 85.97 14.57 21.89 32.59 75.93 15.13 96.24%
EY 2.41 1.16 6.87 4.57 3.07 1.32 6.61 -49.05%
DY 2.06 2.22 4.35 2.30 2.15 0.00 6.72 -54.63%
P/NAPS 0.93 0.88 0.90 0.87 0.95 1.10 1.24 -17.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 27/02/23 23/11/22 25/08/22 26/05/22 23/02/22 -
Price 0.475 0.45 0.49 0.41 0.46 0.535 0.56 -
P/RPS 5.26 10.09 2.66 2.92 4.85 11.16 2.70 56.17%
P/EPS 40.63 85.97 15.52 20.63 32.24 75.22 14.24 101.55%
EY 2.46 1.16 6.44 4.85 3.10 1.33 7.02 -50.39%
DY 2.11 2.22 4.08 2.44 2.17 0.00 7.14 -55.73%
P/NAPS 0.91 0.88 0.96 0.82 0.94 1.09 1.17 -15.46%

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