[N2N] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 99.11%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 26,229 25,450 26,168 27,248 27,802 25,238 29,332 -7.16%
PBT 2,296 5,729 3,776 5,774 3,930 3,463 5,096 -41.14%
Tax -831 -272 -915 -288 -1,246 -1,341 -3,786 -63.51%
NP 1,465 5,457 2,861 5,486 2,684 2,122 1,310 7.71%
-
NP to SH 1,573 5,559 2,958 5,589 2,807 2,213 1,382 8.98%
-
Tax Rate 36.19% 4.75% 24.23% 4.99% 31.70% 38.72% 74.29% -
Total Cost 24,764 19,993 23,307 21,762 25,118 23,116 28,022 -7.88%
-
Net Worth 256,810 256,810 251,227 242,229 252,422 263,005 240,245 4.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 5,582 - 5,736 - - -
Div Payout % - - 188.74% - 204.38% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 256,810 256,810 251,227 242,229 252,422 263,005 240,245 4.53%
NOSH 597,878 597,878 597,877 597,877 597,877 597,877 597,877 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.59% 21.44% 10.93% 20.13% 9.65% 8.41% 4.47% -
ROE 0.61% 2.16% 1.18% 2.31% 1.11% 0.84% 0.58% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.70 4.56 4.69 5.06 4.85 4.41 5.49 -9.81%
EPS 0.28 1.00 0.53 1.04 0.49 0.39 0.26 5.05%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.45 0.44 0.46 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 597,877
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.70 4.56 4.69 4.88 4.98 4.52 5.25 -7.09%
EPS 0.28 1.00 0.53 1.00 0.50 0.40 0.25 7.82%
DPS 0.00 0.00 1.00 0.00 1.03 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.4339 0.4521 0.4711 0.4303 4.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.715 0.72 0.78 0.835 1.05 1.26 1.25 -
P/RPS 15.22 15.79 16.64 16.50 21.67 28.54 22.75 -23.45%
P/EPS 253.77 72.31 147.21 80.42 214.60 325.53 482.89 -34.80%
EY 0.39 1.38 0.68 1.24 0.47 0.31 0.21 50.91%
DY 0.00 0.00 1.28 0.00 0.95 0.00 0.00 -
P/NAPS 1.55 1.57 1.73 1.86 2.39 2.74 2.78 -32.18%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 -
Price 0.65 0.725 0.73 0.745 0.95 1.13 1.12 -
P/RPS 13.84 15.90 15.57 14.72 19.60 25.60 20.39 -22.71%
P/EPS 230.70 72.81 137.78 71.75 194.16 291.95 432.67 -34.16%
EY 0.43 1.37 0.73 1.39 0.52 0.34 0.23 51.58%
DY 0.00 0.00 1.37 0.00 1.05 0.00 0.00 -
P/NAPS 1.41 1.58 1.62 1.66 2.16 2.46 2.49 -31.48%

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