[N2N] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 445.66%
YoY- 14.82%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,757 28,521 26,991 29,809 30,434 26,017 31,553 -10.41%
PBT 4,557 7,266 1,072 4,800 7,912 2,585 10,233 -41.71%
Tax -789 -186 -319 185 -362 3,975 -648 14.03%
NP 3,768 7,080 753 4,985 7,550 6,560 9,585 -46.36%
-
NP to SH 3,970 7,661 1,404 5,164 7,759 6,672 9,694 -44.88%
-
Tax Rate 17.31% 2.56% 29.76% -3.85% 4.58% -153.77% 6.33% -
Total Cost 22,989 21,441 26,238 24,824 22,884 19,457 21,968 3.07%
-
Net Worth 273,519 267,937 267,937 262,355 273,519 262,355 267,975 1.37%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 5,582 - 16,746 - 8,373 - -
Div Payout % - 72.86% - 324.29% - 125.50% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 273,519 267,937 267,937 262,355 273,519 262,355 267,975 1.37%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.08% 24.82% 2.79% 16.72% 24.81% 25.21% 30.38% -
ROE 1.45% 2.86% 0.52% 1.97% 2.84% 2.54% 3.62% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.79 5.11 4.84 5.34 5.45 4.66 5.65 -10.43%
EPS 0.71 1.37 0.25 0.93 1.39 1.20 1.74 -45.01%
DPS 0.00 1.00 0.00 3.00 0.00 1.50 0.00 -
NAPS 0.49 0.48 0.48 0.47 0.49 0.47 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.48 4.77 4.51 4.99 5.09 4.35 5.28 -10.38%
EPS 0.66 1.28 0.23 0.86 1.30 1.12 1.62 -45.07%
DPS 0.00 0.93 0.00 2.80 0.00 1.40 0.00 -
NAPS 0.4575 0.4481 0.4481 0.4388 0.4575 0.4388 0.4482 1.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.595 0.725 0.79 0.71 0.72 0.675 -
P/RPS 11.27 11.65 14.99 14.79 13.02 15.45 11.94 -3.78%
P/EPS 75.93 43.35 288.25 85.40 51.08 60.24 38.87 56.33%
EY 1.32 2.31 0.35 1.17 1.96 1.66 2.57 -35.89%
DY 0.00 1.68 0.00 3.80 0.00 2.08 0.00 -
P/NAPS 1.10 1.24 1.51 1.68 1.45 1.53 1.41 -15.26%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 23/02/22 25/11/21 26/08/21 24/05/21 01/03/21 25/11/20 -
Price 0.535 0.56 0.655 0.775 0.795 0.78 0.735 -
P/RPS 11.16 10.96 13.55 14.51 14.58 16.74 13.00 -9.68%
P/EPS 75.22 40.80 260.42 83.77 57.19 65.26 42.33 46.76%
EY 1.33 2.45 0.38 1.19 1.75 1.53 2.36 -31.79%
DY 0.00 1.79 0.00 3.87 0.00 1.92 0.00 -
P/NAPS 1.09 1.17 1.36 1.65 1.62 1.66 1.53 -20.24%

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