[N2N] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.37%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,055 80,253 55,015 25,683 97,285 69,616 41,460 89.05%
PBT 19,229 15,299 11,836 6,740 26,302 18,544 13,531 26.32%
Tax -6,500 -5,254 -3,913 -127 -1,414 -49 -28 3639.90%
NP 12,729 10,045 7,923 6,613 24,888 18,495 13,503 -3.84%
-
NP to SH 13,095 10,288 8,075 6,693 25,129 18,660 13,568 -2.33%
-
Tax Rate 33.80% 34.34% 33.06% 1.88% 5.38% 0.26% 0.21% -
Total Cost 95,326 70,208 47,092 19,070 72,397 51,121 27,957 126.03%
-
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,792 21.73%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,947 17,152 16,016 14,430 4,697 4,695 - -
Div Payout % 175.24% 166.72% 198.35% 215.60% 18.69% 25.16% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,792 21.73%
NOSH 597,877 597,877 597,877 539,054 477,124 477,124 469,480 17.43%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78% 12.52% 14.40% 25.75% 25.58% 26.57% 32.57% -
ROE 5.19% 3.91% 3.36% 3.66% 13.37% 9.94% 7.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.84 14.04 10.30 5.34 20.71 14.83 8.83 65.50%
EPS 2.42 1.94 1.59 1.39 5.35 3.98 2.89 -11.13%
DPS 4.00 3.00 3.00 3.00 1.00 1.00 0.00 -
NAPS 0.44 0.46 0.45 0.38 0.40 0.40 0.40 6.54%
Adjusted Per Share Value based on latest NOSH - 539,054
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.07 13.42 9.20 4.30 16.27 11.64 6.93 89.11%
EPS 2.19 1.72 1.35 1.12 4.20 3.12 2.27 -2.35%
DPS 3.84 2.87 2.68 2.41 0.79 0.79 0.00 -
NAPS 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 0.3141 21.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.05 1.26 1.25 0.765 0.92 0.935 0.75 -
P/RPS 5.57 8.98 12.13 14.33 4.44 6.31 8.49 -24.43%
P/EPS 46.00 70.02 82.64 54.98 17.20 23.53 25.95 46.31%
EY 2.17 1.43 1.21 1.82 5.81 4.25 3.85 -31.69%
DY 3.81 2.38 2.40 3.92 1.09 1.07 0.00 -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.95 1.13 1.12 1.08 0.995 0.95 0.73 -
P/RPS 5.04 8.05 10.87 20.23 4.80 6.41 8.27 -28.05%
P/EPS 41.62 62.80 74.05 77.62 18.60 23.90 25.26 39.37%
EY 2.40 1.59 1.35 1.29 5.38 4.18 3.96 -28.31%
DY 4.21 2.65 2.68 2.78 1.01 1.05 0.00 -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65%

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