[N2N] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.34%
YoY- 70.9%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 30,096 11,364 10,528 10,512 10,670 10,106 9,812 111.25%
PBT 9,909 3,622 2,691 3,369 2,837 2,879 3,247 110.53%
Tax -11 -17 -85 -10 0 0 -1,014 -95.11%
NP 9,898 3,605 2,606 3,359 2,837 2,879 2,233 170.08%
-
NP to SH 9,944 3,624 2,583 3,394 2,868 2,902 2,301 165.55%
-
Tax Rate 0.11% 0.47% 3.16% 0.30% 0.00% 0.00% 31.23% -
Total Cost 20,198 7,759 7,922 7,153 7,833 7,227 7,579 92.33%
-
Net Worth 187,622 183,553 178,490 181,650 181,639 177,864 168,150 7.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - 4,779 - 4,425 -
Div Payout % - - - - 166.67% - 192.31% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,622 183,553 178,490 181,650 181,639 177,864 168,150 7.58%
NOSH 469,056 470,649 476,432 478,028 477,999 468,064 442,500 3.96%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.89% 31.72% 24.75% 31.95% 26.59% 28.49% 22.76% -
ROE 5.30% 1.97% 1.45% 1.87% 1.58% 1.63% 1.37% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.42 2.41 2.24 2.20 2.23 2.16 2.22 103.11%
EPS 2.12 0.77 0.55 0.71 0.60 0.62 0.52 155.42%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
NAPS 0.40 0.39 0.38 0.38 0.38 0.38 0.38 3.48%
Adjusted Per Share Value based on latest NOSH - 478,028
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.03 1.90 1.76 1.76 1.78 1.69 1.64 111.24%
EPS 1.66 0.61 0.43 0.57 0.48 0.49 0.38 167.46%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.74 -
NAPS 0.3138 0.307 0.2985 0.3038 0.3038 0.2975 0.2812 7.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.75 0.725 0.755 0.805 0.885 0.875 0.98 -
P/RPS 11.69 30.03 33.68 36.61 39.65 40.53 44.20 -58.83%
P/EPS 35.38 94.16 137.29 113.38 147.50 141.13 188.46 -67.24%
EY 2.83 1.06 0.73 0.88 0.68 0.71 0.53 205.80%
DY 0.00 0.00 0.00 0.00 1.13 0.00 1.02 -
P/NAPS 1.88 1.86 1.99 2.12 2.33 2.30 2.58 -19.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 -
Price 0.73 0.79 0.745 0.76 0.81 0.80 0.90 -
P/RPS 11.38 32.72 33.24 34.56 36.29 37.05 40.59 -57.19%
P/EPS 34.43 102.60 135.48 107.04 135.00 129.03 173.08 -65.95%
EY 2.90 0.97 0.74 0.93 0.74 0.78 0.58 192.68%
DY 0.00 0.00 0.00 0.00 1.23 0.00 1.11 -
P/NAPS 1.83 2.03 1.96 2.00 2.13 2.11 2.37 -15.84%

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