[N2N] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 28.99%
YoY- 76.93%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 10,106 9,812 9,946 9,843 9,301 8,369 9,311 5.60%
PBT 2,879 3,247 2,002 2,898 2,255 1,867 2,034 26.03%
Tax 0 -1,014 -19 -37 -37 80 -111 -
NP 2,879 2,233 1,983 2,861 2,218 1,947 1,923 30.83%
-
NP to SH 2,902 2,301 1,986 2,861 2,218 1,947 1,923 31.53%
-
Tax Rate 0.00% 31.23% 0.95% 1.28% 1.64% -4.28% 5.46% -
Total Cost 7,227 7,579 7,963 6,982 7,083 6,422 7,388 -1.45%
-
Net Worth 177,864 168,150 163,293 167,258 164,132 139,014 157,790 8.30%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 4,425 4,413 - - - 2,447 -
Div Payout % - 192.31% 222.22% - - - 127.27% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 177,864 168,150 163,293 167,258 164,132 139,014 157,790 8.30%
NOSH 468,064 442,500 441,333 440,153 443,600 375,714 349,636 21.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 28.49% 22.76% 19.94% 29.07% 23.85% 23.26% 20.65% -
ROE 1.63% 1.37% 1.22% 1.71% 1.35% 1.40% 1.22% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.16 2.22 2.25 2.24 2.10 2.23 2.66 -12.94%
EPS 0.62 0.52 0.45 0.65 0.50 0.52 0.55 8.30%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.70 -
NAPS 0.38 0.38 0.37 0.38 0.37 0.37 0.4513 -10.82%
Adjusted Per Share Value based on latest NOSH - 440,153
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.69 1.64 1.66 1.65 1.56 1.40 1.56 5.47%
EPS 0.49 0.38 0.33 0.48 0.37 0.33 0.32 32.81%
DPS 0.00 0.74 0.74 0.00 0.00 0.00 0.41 -
NAPS 0.2975 0.2812 0.2731 0.2798 0.2745 0.2325 0.2639 8.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.875 0.98 0.69 0.78 0.835 0.895 0.88 -
P/RPS 40.53 44.20 30.62 34.88 39.82 40.18 33.04 14.57%
P/EPS 141.13 188.46 153.33 120.00 167.00 172.71 160.00 -8.01%
EY 0.71 0.53 0.65 0.83 0.60 0.58 0.63 8.28%
DY 0.00 1.02 1.45 0.00 0.00 0.00 0.80 -
P/NAPS 2.30 2.58 1.86 2.05 2.26 2.42 1.95 11.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 19/11/15 20/08/15 25/05/15 27/02/15 20/11/14 -
Price 0.80 0.90 0.965 0.75 0.825 0.85 0.85 -
P/RPS 37.05 40.59 42.82 33.54 39.35 38.16 31.92 10.43%
P/EPS 129.03 173.08 214.44 115.38 165.00 164.03 154.55 -11.32%
EY 0.78 0.58 0.47 0.87 0.61 0.61 0.65 12.91%
DY 0.00 1.11 1.04 0.00 0.00 0.00 0.82 -
P/NAPS 2.11 2.37 2.61 1.97 2.23 2.30 1.88 7.99%

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