[N2N] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 139.16%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 26,017 31,553 28,548 26,261 26,229 25,450 26,168 -0.38%
PBT 2,585 10,233 8,107 4,719 2,296 5,729 3,776 -22.23%
Tax 3,975 -648 -1,247 -1,063 -831 -272 -915 -
NP 6,560 9,585 6,860 3,656 1,465 5,457 2,861 73.44%
-
NP to SH 6,672 9,694 6,968 3,762 1,573 5,559 2,958 71.56%
-
Tax Rate -153.77% 6.33% 15.38% 22.53% 36.19% 4.75% 24.23% -
Total Cost 19,457 21,968 21,688 22,605 24,764 19,993 23,307 -11.29%
-
Net Worth 262,355 267,975 256,810 252,777 256,810 256,810 251,227 2.91%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,373 - - 10,756 - - 5,582 30.87%
Div Payout % 125.50% - - 285.92% - - 188.74% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 262,355 267,975 256,810 252,777 256,810 256,810 251,227 2.91%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,877 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 25.21% 30.38% 24.03% 13.92% 5.59% 21.44% 10.93% -
ROE 2.54% 3.62% 2.71% 1.49% 0.61% 2.16% 1.18% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.66 5.65 5.11 4.88 4.70 4.56 4.69 -0.42%
EPS 1.20 1.74 1.25 0.70 0.28 1.00 0.53 71.99%
DPS 1.50 0.00 0.00 2.00 0.00 0.00 1.00 30.87%
NAPS 0.47 0.48 0.46 0.47 0.46 0.46 0.45 2.92%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.66 5.65 5.11 4.70 4.70 4.56 4.69 -0.42%
EPS 1.20 1.74 1.25 0.67 0.28 1.00 0.53 71.99%
DPS 1.50 0.00 0.00 1.93 0.00 0.00 1.00 30.87%
NAPS 0.4699 0.48 0.46 0.4528 0.46 0.46 0.45 2.91%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.72 0.675 0.78 0.50 0.715 0.72 0.78 -
P/RPS 15.45 11.94 15.25 10.24 15.22 15.79 16.64 -4.80%
P/EPS 60.24 38.87 62.49 71.48 253.77 72.31 147.21 -44.73%
EY 1.66 2.57 1.60 1.40 0.39 1.38 0.68 80.81%
DY 2.08 0.00 0.00 4.00 0.00 0.00 1.28 38.01%
P/NAPS 1.53 1.41 1.70 1.06 1.55 1.57 1.73 -7.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 01/03/21 25/11/20 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 -
Price 0.78 0.735 0.865 0.76 0.65 0.725 0.73 -
P/RPS 16.74 13.00 16.92 15.56 13.84 15.90 15.57 4.92%
P/EPS 65.26 42.33 69.30 108.65 230.70 72.81 137.78 -39.09%
EY 1.53 2.36 1.44 0.92 0.43 1.37 0.73 63.40%
DY 1.92 0.00 0.00 2.63 0.00 0.00 1.37 25.10%
P/NAPS 1.66 1.53 1.88 1.62 1.41 1.58 1.62 1.63%

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