[N2N] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 28.19%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 69,616 41,460 11,364 41,816 31,288 20,776 10,106 261.61%
PBT 18,544 13,531 3,622 11,776 9,085 5,716 2,879 245.79%
Tax -49 -28 -17 -95 -10 0 0 -
NP 18,495 13,503 3,605 11,681 9,075 5,716 2,879 245.18%
-
NP to SH 18,660 13,568 3,624 11,747 9,164 5,770 2,902 245.39%
-
Tax Rate 0.26% 0.21% 0.47% 0.81% 0.11% 0.00% 0.00% -
Total Cost 51,121 27,957 7,759 30,135 22,213 15,060 7,227 268.05%
-
Net Worth 187,804 187,792 183,553 178,490 179,501 178,260 177,864 3.68%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,695 - - 4,697 - 4,691 - -
Div Payout % 25.16% - - 39.99% - 81.30% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 187,804 187,792 183,553 178,490 179,501 178,260 177,864 3.68%
NOSH 477,124 469,480 470,649 476,432 472,371 469,105 468,064 1.28%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.57% 32.57% 31.72% 27.93% 29.00% 27.51% 28.49% -
ROE 9.94% 7.23% 1.97% 6.58% 5.11% 3.24% 1.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.83 8.83 2.41 8.90 6.62 4.43 2.16 260.81%
EPS 3.98 2.89 0.77 2.48 1.94 1.23 0.62 245.01%
DPS 1.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.40 0.40 0.39 0.38 0.38 0.38 0.38 3.47%
Adjusted Per Share Value based on latest NOSH - 476,432
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.64 6.93 1.90 6.99 5.23 3.47 1.69 261.57%
EPS 3.12 2.27 0.61 1.96 1.53 0.97 0.49 243.14%
DPS 0.79 0.00 0.00 0.79 0.00 0.78 0.00 -
NAPS 0.3141 0.3141 0.307 0.2985 0.3002 0.2982 0.2975 3.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.935 0.75 0.725 0.755 0.805 0.885 0.875 -
P/RPS 6.31 8.49 30.03 8.48 12.15 19.98 40.53 -71.02%
P/EPS 23.53 25.95 94.16 30.19 41.49 71.95 141.13 -69.67%
EY 4.25 3.85 1.06 3.31 2.41 1.39 0.71 229.31%
DY 1.07 0.00 0.00 1.32 0.00 1.13 0.00 -
P/NAPS 2.34 1.88 1.86 1.99 2.12 2.33 2.30 1.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 -
Price 0.95 0.73 0.79 0.745 0.76 0.81 0.80 -
P/RPS 6.41 8.27 32.72 8.37 11.47 18.29 37.05 -68.91%
P/EPS 23.90 25.26 102.60 29.79 39.18 65.85 129.03 -67.47%
EY 4.18 3.96 0.97 3.36 2.55 1.52 0.78 205.92%
DY 1.05 0.00 0.00 1.34 0.00 1.23 0.00 -
P/NAPS 2.38 1.83 2.03 1.96 2.00 2.13 2.11 8.35%

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