[N2N] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -83.42%
YoY- -26.4%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 105,241 77,533 50,416 24,891 103,010 78,425 52,920 57.94%
PBT 19,326 13,381 7,659 3,569 21,666 13,124 9,072 65.33%
Tax -5,594 -1,477 -1,342 -759 -2,934 -2,693 -1,591 130.69%
NP 13,732 11,904 6,317 2,810 18,732 10,431 7,481 49.75%
-
NP to SH 14,057 12,136 6,526 2,922 17,628 11,092 7,964 45.90%
-
Tax Rate 28.95% 11.04% 17.52% 21.27% 13.54% 20.52% 17.54% -
Total Cost 91,509 65,629 44,099 22,081 84,278 67,994 45,439 59.27%
-
Net Worth 295,848 290,266 290,266 284,684 284,684 279,102 273,519 5.35%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 11,164 11,164 5,582 5,582 11,164 5,582 5,582 58.53%
Div Payout % 79.42% 91.99% 85.54% 191.03% 63.33% 50.32% 70.09% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 295,848 290,266 290,266 284,684 284,684 279,102 273,519 5.35%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.05% 15.35% 12.53% 11.29% 18.18% 13.30% 14.14% -
ROE 4.75% 4.18% 2.25% 1.03% 6.19% 3.97% 2.91% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.85 13.89 9.03 4.46 18.45 14.05 9.48 57.92%
EPS 2.52 2.17 1.17 0.52 3.16 1.99 1.43 45.74%
DPS 2.00 2.00 1.00 1.00 2.00 1.00 1.00 58.53%
NAPS 0.53 0.52 0.52 0.51 0.51 0.50 0.49 5.35%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.60 12.97 8.43 4.16 17.23 13.12 8.85 57.94%
EPS 2.35 2.03 1.09 0.49 2.95 1.86 1.33 46.00%
DPS 1.87 1.87 0.93 0.93 1.87 0.93 0.93 59.10%
NAPS 0.4948 0.4855 0.4855 0.4762 0.4762 0.4668 0.4575 5.34%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.50 0.455 0.485 0.45 0.46 0.435 0.465 -
P/RPS 2.65 3.28 5.37 10.09 2.49 3.10 4.90 -33.54%
P/EPS 19.86 20.93 41.48 85.97 14.57 21.89 32.59 -28.05%
EY 5.04 4.78 2.41 1.16 6.87 4.57 3.07 39.03%
DY 4.00 4.40 2.06 2.22 4.35 2.30 2.15 51.09%
P/NAPS 0.94 0.88 0.93 0.88 0.90 0.87 0.95 -0.70%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 23/11/23 24/08/23 25/05/23 27/02/23 23/11/22 25/08/22 -
Price 0.525 0.46 0.475 0.45 0.49 0.41 0.46 -
P/RPS 2.78 3.31 5.26 10.09 2.66 2.92 4.85 -30.92%
P/EPS 20.85 21.16 40.63 85.97 15.52 20.63 32.24 -25.15%
EY 4.80 4.73 2.46 1.16 6.44 4.85 3.10 33.73%
DY 3.81 4.35 2.11 2.22 4.08 2.44 2.17 45.38%
P/NAPS 0.99 0.88 0.91 0.88 0.96 0.82 0.94 3.50%

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