[N2N] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 98.83%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 53,416 55,015 41,460 20,776 19,144 16,558 14,759 23.89%
PBT 9,550 11,836 13,531 5,716 5,153 3,190 2,396 25.90%
Tax -1,203 -3,913 -28 0 -74 -19 -26 89.41%
NP 8,347 7,923 13,503 5,716 5,079 3,171 2,370 23.33%
-
NP to SH 8,547 8,075 13,568 5,770 5,079 3,171 2,370 23.82%
-
Tax Rate 12.60% 33.06% 0.21% 0.00% 1.44% 0.60% 1.09% -
Total Cost 45,069 47,092 27,957 15,060 14,065 13,387 12,389 24.00%
-
Net Worth 251,227 240,245 187,792 178,260 167,827 51,144 44,460 33.44%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,582 16,016 - 4,691 - 4,709 - -
Div Payout % 65.32% 198.35% - 81.30% - 148.51% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 251,227 240,245 187,792 178,260 167,827 51,144 44,460 33.44%
NOSH 597,877 597,877 469,480 469,105 441,652 313,960 299,999 12.17%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.63% 14.40% 32.57% 27.51% 26.53% 19.15% 16.06% -
ROE 3.40% 3.36% 7.23% 3.24% 3.03% 6.20% 5.33% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.57 10.30 8.83 4.43 4.33 5.27 4.92 11.72%
EPS 1.59 1.59 2.89 1.23 1.15 1.01 0.79 12.35%
DPS 1.00 3.00 0.00 1.00 0.00 1.50 0.00 -
NAPS 0.45 0.45 0.40 0.38 0.38 0.1629 0.1482 20.32%
Adjusted Per Share Value based on latest NOSH - 477,999
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.93 9.20 6.93 3.47 3.20 2.77 2.47 23.87%
EPS 1.43 1.35 2.27 0.97 0.85 0.53 0.40 23.64%
DPS 0.93 2.68 0.00 0.78 0.00 0.79 0.00 -
NAPS 0.4202 0.4018 0.3141 0.2982 0.2807 0.0855 0.0744 33.43%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.78 1.25 0.75 0.885 0.78 1.05 0.47 -
P/RPS 8.15 12.13 8.49 19.98 17.99 19.91 9.55 -2.60%
P/EPS 50.95 82.64 25.95 71.95 67.83 103.96 59.49 -2.54%
EY 1.96 1.21 3.85 1.39 1.47 0.96 1.68 2.60%
DY 1.28 2.40 0.00 1.13 0.00 1.43 0.00 -
P/NAPS 1.73 2.78 1.88 2.33 2.05 6.45 3.17 -9.59%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 -
Price 0.73 1.12 0.73 0.81 0.75 0.92 0.435 -
P/RPS 7.63 10.87 8.27 18.29 17.30 17.44 8.84 -2.42%
P/EPS 47.68 74.05 25.26 65.85 65.22 91.09 55.06 -2.36%
EY 2.10 1.35 3.96 1.52 1.53 1.10 1.82 2.41%
DY 1.37 2.68 0.00 1.23 0.00 1.63 0.00 -
P/NAPS 1.62 2.49 1.83 2.13 1.97 5.65 2.94 -9.45%

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