[N2N] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 58.93%
YoY- -19.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 77,533 50,416 24,891 103,010 78,425 52,920 26,757 103.11%
PBT 13,381 7,659 3,569 21,666 13,124 9,072 4,557 104.92%
Tax -1,477 -1,342 -759 -2,934 -2,693 -1,591 -789 51.83%
NP 11,904 6,317 2,810 18,732 10,431 7,481 3,768 115.15%
-
NP to SH 12,136 6,526 2,922 17,628 11,092 7,964 3,970 110.48%
-
Tax Rate 11.04% 17.52% 21.27% 13.54% 20.52% 17.54% 17.31% -
Total Cost 65,629 44,099 22,081 84,278 67,994 45,439 22,989 101.11%
-
Net Worth 290,266 290,266 284,684 284,684 279,102 273,519 273,519 4.03%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,164 5,582 5,582 11,164 5,582 5,582 - -
Div Payout % 91.99% 85.54% 191.03% 63.33% 50.32% 70.09% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 290,266 290,266 284,684 284,684 279,102 273,519 273,519 4.03%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.35% 12.53% 11.29% 18.18% 13.30% 14.14% 14.08% -
ROE 4.18% 2.25% 1.03% 6.19% 3.97% 2.91% 1.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.89 9.03 4.46 18.45 14.05 9.48 4.79 103.21%
EPS 2.17 1.17 0.52 3.16 1.99 1.43 0.71 110.46%
DPS 2.00 1.00 1.00 2.00 1.00 1.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.50 0.49 0.49 4.03%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.89 9.03 4.46 18.45 14.05 9.48 4.79 103.21%
EPS 2.17 1.17 0.52 3.16 1.99 1.43 0.71 110.46%
DPS 2.00 1.00 1.00 2.00 1.00 1.00 0.00 -
NAPS 0.5199 0.5199 0.5099 0.5099 0.4999 0.4899 0.4899 4.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.455 0.485 0.45 0.46 0.435 0.465 0.54 -
P/RPS 3.28 5.37 10.09 2.49 3.10 4.90 11.27 -56.04%
P/EPS 20.93 41.48 85.97 14.57 21.89 32.59 75.93 -57.61%
EY 4.78 2.41 1.16 6.87 4.57 3.07 1.32 135.62%
DY 4.40 2.06 2.22 4.35 2.30 2.15 0.00 -
P/NAPS 0.88 0.93 0.88 0.90 0.87 0.95 1.10 -13.81%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 27/02/23 23/11/22 25/08/22 26/05/22 -
Price 0.46 0.475 0.45 0.49 0.41 0.46 0.535 -
P/RPS 3.31 5.26 10.09 2.66 2.92 4.85 11.16 -55.49%
P/EPS 21.16 40.63 85.97 15.52 20.63 32.24 75.22 -57.03%
EY 4.73 2.46 1.16 6.44 4.85 3.10 1.33 132.81%
DY 4.35 2.11 2.22 4.08 2.44 2.17 0.00 -
P/NAPS 0.88 0.91 0.88 0.96 0.82 0.94 1.09 -13.28%

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