[N2N] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 85.96%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 54,726 27,062 105,241 77,533 50,416 24,891 103,010 -34.42%
PBT 8,304 5,562 19,326 13,381 7,659 3,569 21,666 -47.26%
Tax -1,121 -583 -5,594 -1,477 -1,342 -759 -2,934 -47.37%
NP 7,183 4,979 13,732 11,904 6,317 2,810 18,732 -47.24%
-
NP to SH 7,319 5,055 14,057 12,136 6,526 2,922 17,628 -44.37%
-
Tax Rate 13.50% 10.48% 28.95% 11.04% 17.52% 21.27% 13.54% -
Total Cost 47,543 22,083 91,509 65,629 44,099 22,081 84,278 -31.75%
-
Net Worth 301,430 295,848 295,848 290,266 290,266 284,684 284,684 3.88%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 5,582 5,582 11,164 11,164 5,582 5,582 11,164 -37.03%
Div Payout % 76.27% 110.43% 79.42% 91.99% 85.54% 191.03% 63.33% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 301,430 295,848 295,848 290,266 290,266 284,684 284,684 3.88%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.13% 18.40% 13.05% 15.35% 12.53% 11.29% 18.18% -
ROE 2.43% 1.71% 4.75% 4.18% 2.25% 1.03% 6.19% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.80 4.85 18.85 13.89 9.03 4.46 18.45 -34.43%
EPS 1.31 0.91 2.52 2.17 1.17 0.52 3.16 -44.43%
DPS 1.00 1.00 2.00 2.00 1.00 1.00 2.00 -37.03%
NAPS 0.54 0.53 0.53 0.52 0.52 0.51 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.15 4.53 17.60 12.97 8.43 4.16 17.23 -34.44%
EPS 1.22 0.85 2.35 2.03 1.09 0.49 2.95 -44.52%
DPS 0.93 0.93 1.87 1.87 0.93 0.93 1.87 -37.25%
NAPS 0.5042 0.4948 0.4948 0.4855 0.4855 0.4762 0.4762 3.88%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.535 0.49 0.50 0.455 0.485 0.45 0.46 -
P/RPS 5.46 10.11 2.65 3.28 5.37 10.09 2.49 68.86%
P/EPS 40.80 54.11 19.86 20.93 41.48 85.97 14.57 98.79%
EY 2.45 1.85 5.04 4.78 2.41 1.16 6.87 -49.74%
DY 1.87 2.04 4.00 4.40 2.06 2.22 4.35 -43.06%
P/NAPS 0.99 0.92 0.94 0.88 0.93 0.88 0.90 6.56%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 26/02/24 23/11/23 24/08/23 25/05/23 27/02/23 -
Price 0.525 0.515 0.525 0.46 0.475 0.45 0.49 -
P/RPS 5.35 10.62 2.78 3.31 5.26 10.09 2.66 59.40%
P/EPS 40.04 56.87 20.85 21.16 40.63 85.97 15.52 88.21%
EY 2.50 1.76 4.80 4.73 2.46 1.16 6.44 -46.81%
DY 1.90 1.94 3.81 4.35 2.11 2.22 4.08 -39.94%
P/NAPS 0.97 0.97 0.99 0.88 0.91 0.88 0.96 0.69%

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