[N2N] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 60.13%
YoY- -56.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 26,168 27,248 27,802 25,238 29,332 25,683 27,669 -3.65%
PBT 3,776 5,774 3,930 3,463 5,096 6,740 7,758 -38.20%
Tax -915 -288 -1,246 -1,341 -3,786 -127 -1,365 -23.46%
NP 2,861 5,486 2,684 2,122 1,310 6,613 6,393 -41.57%
-
NP to SH 2,958 5,589 2,807 2,213 1,382 6,693 6,469 -40.73%
-
Tax Rate 24.23% 4.99% 31.70% 38.72% 74.29% 1.88% 17.59% -
Total Cost 23,307 21,762 25,118 23,116 28,022 19,070 21,276 6.28%
-
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,582 - 5,736 - - 14,430 - -
Div Payout % 188.74% - 204.38% - - 215.60% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
NOSH 597,877 597,877 597,877 597,877 597,877 539,054 477,124 16.27%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.93% 20.13% 9.65% 8.41% 4.47% 25.75% 23.11% -
ROE 1.18% 2.31% 1.11% 0.84% 0.58% 3.66% 3.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.69 5.06 4.85 4.41 5.49 5.34 5.89 -14.12%
EPS 0.53 1.04 0.49 0.39 0.26 1.39 1.38 -47.25%
DPS 1.00 0.00 1.00 0.00 0.00 3.00 0.00 -
NAPS 0.45 0.45 0.44 0.46 0.45 0.38 0.40 8.19%
Adjusted Per Share Value based on latest NOSH - 597,877
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.69 4.88 4.98 4.52 5.25 4.60 4.96 -3.67%
EPS 0.53 1.00 0.50 0.40 0.25 1.20 1.16 -40.76%
DPS 1.00 0.00 1.03 0.00 0.00 2.58 0.00 -
NAPS 0.45 0.4339 0.4521 0.4711 0.4303 0.3274 0.3366 21.42%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.78 0.835 1.05 1.26 1.25 0.765 0.92 -
P/RPS 16.64 16.50 21.67 28.54 22.75 14.33 15.62 4.31%
P/EPS 147.21 80.42 214.60 325.53 482.89 54.98 66.81 69.57%
EY 0.68 1.24 0.47 0.31 0.21 1.82 1.50 -41.07%
DY 1.28 0.00 0.95 0.00 0.00 3.92 0.00 -
P/NAPS 1.73 1.86 2.39 2.74 2.78 2.01 2.30 -17.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.73 0.745 0.95 1.13 1.12 1.08 0.995 -
P/RPS 15.57 14.72 19.60 25.60 20.39 20.23 16.89 -5.29%
P/EPS 137.78 71.75 194.16 291.95 432.67 77.62 72.26 53.94%
EY 0.73 1.39 0.52 0.34 0.23 1.29 1.38 -34.66%
DY 1.37 0.00 1.05 0.00 0.00 2.78 0.00 -
P/NAPS 1.62 1.66 2.16 2.46 2.49 2.84 2.49 -24.97%

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