[N2N] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
01-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -31.17%
YoY- 324.16%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 26,991 29,809 30,434 26,017 31,553 28,548 26,261 1.84%
PBT 1,072 4,800 7,912 2,585 10,233 8,107 4,719 -62.73%
Tax -319 185 -362 3,975 -648 -1,247 -1,063 -55.14%
NP 753 4,985 7,550 6,560 9,585 6,860 3,656 -65.09%
-
NP to SH 1,404 5,164 7,759 6,672 9,694 6,968 3,762 -48.13%
-
Tax Rate 29.76% -3.85% 4.58% -153.77% 6.33% 15.38% 22.53% -
Total Cost 26,238 24,824 22,884 19,457 21,968 21,688 22,605 10.43%
-
Net Worth 267,937 262,355 273,519 262,355 267,975 256,810 252,777 3.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 16,746 - 8,373 - - 10,756 -
Div Payout % - 324.29% - 125.50% - - 285.92% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 267,937 262,355 273,519 262,355 267,975 256,810 252,777 3.95%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.79% 16.72% 24.81% 25.21% 30.38% 24.03% 13.92% -
ROE 0.52% 1.97% 2.84% 2.54% 3.62% 2.71% 1.49% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.84 5.34 5.45 4.66 5.65 5.11 4.88 -0.54%
EPS 0.25 0.93 1.39 1.20 1.74 1.25 0.70 -49.63%
DPS 0.00 3.00 0.00 1.50 0.00 0.00 2.00 -
NAPS 0.48 0.47 0.49 0.47 0.48 0.46 0.47 1.41%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.83 5.34 5.45 4.66 5.65 5.11 4.70 1.83%
EPS 0.25 0.92 1.39 1.20 1.74 1.25 0.67 -48.13%
DPS 0.00 3.00 0.00 1.50 0.00 0.00 1.93 -
NAPS 0.4799 0.4699 0.4899 0.4699 0.48 0.46 0.4528 3.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.725 0.79 0.71 0.72 0.675 0.78 0.50 -
P/RPS 14.99 14.79 13.02 15.45 11.94 15.25 10.24 28.89%
P/EPS 288.25 85.40 51.08 60.24 38.87 62.49 71.48 153.13%
EY 0.35 1.17 1.96 1.66 2.57 1.60 1.40 -60.28%
DY 0.00 3.80 0.00 2.08 0.00 0.00 4.00 -
P/NAPS 1.51 1.68 1.45 1.53 1.41 1.70 1.06 26.57%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 24/05/21 01/03/21 25/11/20 25/08/20 28/05/20 -
Price 0.655 0.775 0.795 0.78 0.735 0.865 0.76 -
P/RPS 13.55 14.51 14.58 16.74 13.00 16.92 15.56 -8.80%
P/EPS 260.42 83.77 57.19 65.26 42.33 69.30 108.65 79.00%
EY 0.38 1.19 1.75 1.53 2.36 1.44 0.92 -44.50%
DY 0.00 3.87 0.00 1.92 0.00 0.00 2.63 -
P/NAPS 1.36 1.65 1.62 1.66 1.53 1.88 1.62 -10.99%

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