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

Stock
[N2N] N2N CONNECT BHD
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
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 103,010 78,425 52,920 26,757 115,755 87,234 60,243 42.85%
PBT 21,666 13,124 9,072 4,557 21,050 13,784 12,712 42.54%
Tax -2,934 -2,693 -1,591 -789 -682 -496 -177 546.79%
NP 18,732 10,431 7,481 3,768 20,368 13,288 12,535 30.61%
-
NP to SH 17,628 11,092 7,964 3,970 21,950 14,289 12,923 22.92%
-
Tax Rate 13.54% 20.52% 17.54% 17.31% 3.24% 3.60% 1.39% -
Total Cost 84,278 67,994 45,439 22,989 95,387 73,946 47,708 45.98%
-
Net Worth 284,684 279,102 273,519 273,519 267,937 267,937 262,355 5.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,164 5,582 5,582 - 22,328 16,746 16,746 -23.62%
Div Payout % 63.33% 50.32% 70.09% - 101.72% 117.20% 129.58% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 284,684 279,102 273,519 273,519 267,937 267,937 262,355 5.58%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.18% 13.30% 14.14% 14.08% 17.60% 15.23% 20.81% -
ROE 6.19% 3.97% 2.91% 1.45% 8.19% 5.33% 4.93% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.45 14.05 9.48 4.79 20.74 15.63 10.79 42.85%
EPS 3.16 1.99 1.43 0.71 3.93 2.56 2.32 22.80%
DPS 2.00 1.00 1.00 0.00 4.00 3.00 3.00 -23.62%
NAPS 0.51 0.50 0.49 0.49 0.48 0.48 0.47 5.58%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.45 14.05 9.48 4.79 20.73 15.63 10.79 42.85%
EPS 3.16 1.99 1.43 0.71 3.93 2.56 2.31 23.15%
DPS 2.00 1.00 1.00 0.00 4.00 3.00 3.00 -23.62%
NAPS 0.5099 0.4999 0.4899 0.4899 0.4799 0.4799 0.4699 5.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.46 0.435 0.465 0.54 0.595 0.725 0.79 -
P/RPS 2.49 3.10 4.90 11.27 2.87 4.64 7.32 -51.17%
P/EPS 14.57 21.89 32.59 75.93 15.13 28.32 34.12 -43.20%
EY 6.87 4.57 3.07 1.32 6.61 3.53 2.93 76.21%
DY 4.35 2.30 2.15 0.00 6.72 4.14 3.80 9.40%
P/NAPS 0.90 0.87 0.95 1.10 1.24 1.51 1.68 -33.96%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.49 0.41 0.46 0.535 0.56 0.655 0.775 -
P/RPS 2.66 2.92 4.85 11.16 2.70 4.19 7.18 -48.32%
P/EPS 15.52 20.63 32.24 75.22 14.24 25.59 33.48 -40.01%
EY 6.44 4.85 3.10 1.33 7.02 3.91 2.99 66.54%
DY 4.08 2.44 2.17 0.00 7.14 4.58 3.87 3.57%
P/NAPS 0.96 0.82 0.94 1.09 1.17 1.36 1.65 -30.23%

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