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

Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -4.02%
YoY- -32.69%
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 107,028 121,736 105,044 108,992 102,732 45,456 40,424 17.60%
PBT 18,228 31,648 18,876 23,096 26,960 14,488 11,516 7.95%
Tax -3,156 -1,448 -4,252 -1,152 -508 -68 0 -
NP 15,072 30,200 14,624 21,944 26,452 14,420 11,516 4.58%
-
NP to SH 15,880 31,036 15,048 22,356 26,772 14,496 11,608 5.35%
-
Tax Rate 17.31% 4.58% 22.53% 4.99% 1.88% 0.47% 0.00% -
Total Cost 91,956 91,536 90,420 87,048 76,280 31,036 28,908 21.26%
-
Net Worth 273,519 273,519 252,777 242,229 182,782 183,553 177,864 7.43%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - 43,025 - 57,720 - - -
Div Payout % - - 285.92% - 215.60% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 273,519 273,519 252,777 242,229 182,782 183,553 177,864 7.43%
NOSH 597,878 597,878 597,878 597,877 539,054 470,649 468,064 4.16%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.08% 24.81% 13.92% 20.13% 25.75% 31.72% 28.49% -
ROE 5.81% 11.35% 5.95% 9.23% 14.65% 7.90% 6.53% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.17 21.81 19.53 20.25 21.36 9.66 8.64 14.19%
EPS 2.84 5.56 2.80 4.16 5.56 3.08 2.48 2.28%
DPS 0.00 0.00 8.00 0.00 12.00 0.00 0.00 -
NAPS 0.49 0.49 0.47 0.45 0.38 0.39 0.38 4.32%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 17.90 20.36 17.57 18.23 17.18 7.60 6.76 17.61%
EPS 2.66 5.19 2.52 3.74 4.48 2.42 1.94 5.39%
DPS 0.00 0.00 7.20 0.00 9.65 0.00 0.00 -
NAPS 0.4575 0.4575 0.4228 0.4051 0.3057 0.307 0.2975 7.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.54 0.71 0.50 0.835 0.765 0.725 0.875 -
P/RPS 2.82 3.26 2.56 4.12 3.58 7.51 10.13 -19.18%
P/EPS 18.98 12.77 17.87 20.11 13.74 23.54 35.28 -9.81%
EY 5.27 7.83 5.60 4.97 7.28 4.25 2.83 10.91%
DY 0.00 0.00 16.00 0.00 15.69 0.00 0.00 -
P/NAPS 1.10 1.45 1.06 1.86 2.01 1.86 2.30 -11.56%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 -
Price 0.535 0.795 0.76 0.745 1.08 0.79 0.80 -
P/RPS 2.79 3.65 3.89 3.68 5.06 8.18 9.26 -18.11%
P/EPS 18.81 14.30 27.16 17.94 19.40 25.65 32.26 -8.59%
EY 5.32 6.99 3.68 5.57 5.15 3.90 3.10 9.41%
DY 0.00 0.00 10.53 0.00 11.11 0.00 0.00 -
P/NAPS 1.09 1.62 1.62 1.66 2.84 2.03 2.11 -10.41%

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