[N2N] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.15%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 97,285 69,616 41,460 11,364 41,816 31,288 20,776 179.10%
PBT 26,302 18,544 13,531 3,622 11,776 9,085 5,716 175.88%
Tax -1,414 -49 -28 -17 -95 -10 0 -
NP 24,888 18,495 13,503 3,605 11,681 9,075 5,716 165.93%
-
NP to SH 25,129 18,660 13,568 3,624 11,747 9,164 5,770 165.97%
-
Tax Rate 5.38% 0.26% 0.21% 0.47% 0.81% 0.11% 0.00% -
Total Cost 72,397 51,121 27,957 7,759 30,135 22,213 15,060 184.02%
-
Net Worth 187,914 187,804 187,792 183,553 178,490 179,501 178,260 3.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,697 4,695 - - 4,697 - 4,691 0.08%
Div Payout % 18.69% 25.16% - - 39.99% - 81.30% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 187,914 187,804 187,792 183,553 178,490 179,501 178,260 3.56%
NOSH 477,124 477,124 469,480 470,649 476,432 472,371 469,105 1.13%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.58% 26.57% 32.57% 31.72% 27.93% 29.00% 27.51% -
ROE 13.37% 9.94% 7.23% 1.97% 6.58% 5.11% 3.24% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.71 14.83 8.83 2.41 8.90 6.62 4.43 178.80%
EPS 5.35 3.98 2.89 0.77 2.48 1.94 1.23 165.74%
DPS 1.00 1.00 0.00 0.00 1.00 0.00 1.00 0.00%
NAPS 0.40 0.40 0.40 0.39 0.38 0.38 0.38 3.46%
Adjusted Per Share Value based on latest NOSH - 470,649
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.27 11.64 6.93 1.90 6.99 5.23 3.47 179.35%
EPS 4.20 3.12 2.27 0.61 1.96 1.53 0.97 164.94%
DPS 0.79 0.79 0.00 0.00 0.79 0.00 0.78 0.85%
NAPS 0.3143 0.3141 0.3141 0.307 0.2985 0.3002 0.2982 3.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.935 0.75 0.725 0.755 0.805 0.885 -
P/RPS 4.44 6.31 8.49 30.03 8.48 12.15 19.98 -63.21%
P/EPS 17.20 23.53 25.95 94.16 30.19 41.49 71.95 -61.38%
EY 5.81 4.25 3.85 1.06 3.31 2.41 1.39 158.80%
DY 1.09 1.07 0.00 0.00 1.32 0.00 1.13 -2.36%
P/NAPS 2.30 2.34 1.88 1.86 1.99 2.12 2.33 -0.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 -
Price 0.995 0.95 0.73 0.79 0.745 0.76 0.81 -
P/RPS 4.80 6.41 8.27 32.72 8.37 11.47 18.29 -58.90%
P/EPS 18.60 23.90 25.26 102.60 29.79 39.18 65.85 -56.85%
EY 5.38 4.18 3.96 0.97 3.36 2.55 1.52 131.71%
DY 1.01 1.05 0.00 0.00 1.34 0.00 1.23 -12.27%
P/NAPS 2.49 2.38 1.83 2.03 1.96 2.00 2.13 10.94%

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