[N2N] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -57.32%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 105,095 78,866 53,416 27,248 108,055 80,253 55,015 53.77%
PBT 17,575 15,280 9,550 5,774 19,229 15,299 11,836 30.06%
Tax -2,306 -1,476 -1,203 -288 -6,500 -5,254 -3,913 -29.64%
NP 15,269 13,804 8,347 5,486 12,729 10,045 7,923 54.67%
-
NP to SH 15,679 14,106 8,547 5,589 13,095 10,288 8,075 55.45%
-
Tax Rate 13.12% 9.66% 12.60% 4.99% 33.80% 34.34% 33.06% -
Total Cost 89,826 65,062 45,069 21,762 95,326 70,208 47,092 53.62%
-
Net Worth 256,810 256,810 251,227 242,229 252,422 263,005 240,245 4.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,582 5,582 5,582 - 22,947 17,152 16,016 -50.37%
Div Payout % 35.61% 39.58% 65.32% - 175.24% 166.72% 198.35% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 256,810 256,810 251,227 242,229 252,422 263,005 240,245 4.53%
NOSH 597,878 597,878 597,877 597,877 597,877 597,877 597,877 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.53% 17.50% 15.63% 20.13% 11.78% 12.52% 14.40% -
ROE 6.11% 5.49% 3.40% 2.31% 5.19% 3.91% 3.36% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.82 14.13 9.57 5.06 18.84 14.04 10.30 49.29%
EPS 2.92 2.62 1.59 1.04 2.42 1.94 1.59 49.79%
DPS 1.00 1.00 1.00 0.00 4.00 3.00 3.00 -51.82%
NAPS 0.46 0.46 0.45 0.45 0.44 0.46 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 597,877
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.58 13.19 8.93 4.56 18.07 13.42 9.20 53.80%
EPS 2.62 2.36 1.43 0.93 2.19 1.72 1.35 55.40%
DPS 0.93 0.93 0.93 0.00 3.84 2.87 2.68 -50.52%
NAPS 0.4295 0.4295 0.4202 0.4051 0.4222 0.4399 0.4018 4.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.715 0.72 0.78 0.835 1.05 1.26 1.25 -
P/RPS 3.80 5.10 8.15 16.50 5.57 8.98 12.13 -53.77%
P/EPS 25.46 28.50 50.95 80.42 46.00 70.02 82.64 -54.28%
EY 3.93 3.51 1.96 1.24 2.17 1.43 1.21 118.84%
DY 1.40 1.39 1.28 0.00 3.81 2.38 2.40 -30.11%
P/NAPS 1.55 1.57 1.73 1.86 2.39 2.74 2.78 -32.18%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 -
Price 0.65 0.725 0.73 0.745 0.95 1.13 1.12 -
P/RPS 3.45 5.13 7.63 14.72 5.04 8.05 10.87 -53.37%
P/EPS 23.14 28.69 47.68 71.75 41.62 62.80 74.05 -53.85%
EY 4.32 3.49 2.10 1.39 2.40 1.59 1.35 116.69%
DY 1.54 1.38 1.37 0.00 4.21 2.65 2.68 -30.81%
P/NAPS 1.41 1.58 1.62 1.66 2.16 2.46 2.49 -31.48%

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