[N2N] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.57%
YoY- 33.02%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,288 20,776 10,106 38,902 29,090 19,144 9,301 124.01%
PBT 9,085 5,716 2,879 10,402 7,155 5,153 2,255 152.55%
Tax -10 0 0 -1,107 -93 -74 -37 -58.09%
NP 9,075 5,716 2,879 9,295 7,062 5,079 2,218 155.15%
-
NP to SH 9,164 5,770 2,902 9,366 7,065 5,079 2,218 156.81%
-
Tax Rate 0.11% 0.00% 0.00% 10.64% 1.30% 1.44% 1.64% -
Total Cost 22,213 15,060 7,227 29,607 22,028 14,065 7,083 113.80%
-
Net Worth 179,501 178,260 177,864 167,092 162,363 167,827 164,132 6.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 4,691 - 8,794 4,388 - - -
Div Payout % - 81.30% - 93.90% 62.11% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 179,501 178,260 177,864 167,092 162,363 167,827 164,132 6.13%
NOSH 472,371 469,105 468,064 439,718 438,819 441,652 443,600 4.26%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.00% 27.51% 28.49% 23.89% 24.28% 26.53% 23.85% -
ROE 5.11% 3.24% 1.63% 5.61% 4.35% 3.03% 1.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.62 4.43 2.16 8.85 6.63 4.33 2.10 114.54%
EPS 1.94 1.23 0.62 2.13 1.61 1.15 0.50 146.30%
DPS 0.00 1.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.38 0.38 0.38 0.38 0.37 0.38 0.37 1.78%
Adjusted Per Share Value based on latest NOSH - 442,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.23 3.47 1.69 6.51 4.87 3.20 1.56 123.50%
EPS 1.53 0.97 0.49 1.57 1.18 0.85 0.37 156.96%
DPS 0.00 0.78 0.00 1.47 0.73 0.00 0.00 -
NAPS 0.3002 0.2982 0.2975 0.2795 0.2716 0.2807 0.2745 6.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.805 0.885 0.875 0.98 0.69 0.78 0.835 -
P/RPS 12.15 19.98 40.53 11.08 10.41 17.99 39.82 -54.57%
P/EPS 41.49 71.95 141.13 46.01 42.86 67.83 167.00 -60.37%
EY 2.41 1.39 0.71 2.17 2.33 1.47 0.60 152.04%
DY 0.00 1.13 0.00 2.04 1.45 0.00 0.00 -
P/NAPS 2.12 2.33 2.30 2.58 1.86 2.05 2.26 -4.16%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 25/05/15 -
Price 0.76 0.81 0.80 0.90 0.965 0.75 0.825 -
P/RPS 11.47 18.29 37.05 10.17 14.56 17.30 39.35 -55.93%
P/EPS 39.18 65.85 129.03 42.25 59.94 65.22 165.00 -61.55%
EY 2.55 1.52 0.78 2.37 1.67 1.53 0.61 158.82%
DY 0.00 1.23 0.00 2.22 1.04 0.00 0.00 -
P/NAPS 2.00 2.13 2.11 2.37 2.61 1.97 2.23 -6.98%

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