[N2N] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.91%
YoY- -48.83%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,757 115,755 87,234 60,243 30,434 112,379 86,362 -54.24%
PBT 4,557 21,050 13,784 12,712 7,912 25,644 23,059 -66.10%
Tax -789 -682 -496 -177 -362 1,017 -2,958 -58.59%
NP 3,768 20,368 13,288 12,535 7,550 26,661 20,101 -67.27%
-
NP to SH 3,970 21,950 14,289 12,923 7,759 27,096 20,424 -66.47%
-
Tax Rate 17.31% 3.24% 3.60% 1.39% 4.58% -3.97% 12.83% -
Total Cost 22,989 95,387 73,946 47,708 22,884 85,718 66,261 -50.65%
-
Net Worth 273,519 267,937 267,937 262,355 273,519 262,355 267,975 1.37%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 22,328 16,746 16,746 - 19,537 11,165 -
Div Payout % - 101.72% 117.20% 129.58% - 72.10% 54.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 273,519 267,937 267,937 262,355 273,519 262,355 267,975 1.37%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.08% 17.60% 15.23% 20.81% 24.81% 23.72% 23.28% -
ROE 1.45% 8.19% 5.33% 4.93% 2.84% 10.33% 7.62% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.79 20.74 15.63 10.79 5.45 20.13 15.47 -54.26%
EPS 0.71 3.93 2.56 2.32 1.39 4.85 3.66 -66.52%
DPS 0.00 4.00 3.00 3.00 0.00 3.50 2.00 -
NAPS 0.49 0.48 0.48 0.47 0.49 0.47 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.48 19.36 14.59 10.08 5.09 18.80 14.44 -54.20%
EPS 0.66 3.67 2.39 2.16 1.30 4.53 3.42 -66.63%
DPS 0.00 3.73 2.80 2.80 0.00 3.27 1.87 -
NAPS 0.4575 0.4481 0.4481 0.4388 0.4575 0.4388 0.4482 1.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.595 0.725 0.79 0.71 0.72 0.675 -
P/RPS 11.27 2.87 4.64 7.32 13.02 3.58 4.36 88.45%
P/EPS 75.93 15.13 28.32 34.12 51.08 14.83 18.45 157.03%
EY 1.32 6.61 3.53 2.93 1.96 6.74 5.42 -61.03%
DY 0.00 6.72 4.14 3.80 0.00 4.86 2.96 -
P/NAPS 1.10 1.24 1.51 1.68 1.45 1.53 1.41 -15.26%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 23/02/22 25/11/21 26/08/21 24/05/21 01/03/21 25/11/20 -
Price 0.535 0.56 0.655 0.775 0.795 0.78 0.735 -
P/RPS 11.16 2.70 4.19 7.18 14.58 3.87 4.75 76.82%
P/EPS 75.22 14.24 25.59 33.48 57.19 16.07 20.09 141.31%
EY 1.33 7.02 3.91 2.99 1.75 6.22 4.98 -58.56%
DY 0.00 7.14 4.58 3.87 0.00 4.49 2.72 -
P/NAPS 1.09 1.17 1.36 1.65 1.62 1.66 1.53 -20.24%

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