[N2N] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock

[N2N] N2N CONNECT BHD

Announcement Date

23-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- 85.96%

YoY- 9.41%

Quarter Report

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Cumulative Result
Revenue	81,009	77,533	78,425	87,234	86,362	78,866	80,253	0.15%
YoY %	4.48%	-1.14%	-10.10%	1.01%	9.50%	-1.73%	-	-
Horiz. %	100.94%	96.61%	97.72%	108.70%	107.61%	98.27%	100.00%	-
PBT	-31,124	13,381	13,124	13,784	23,059	15,280	15,299	-
YoY %	-332.60%	1.96%	-4.79%	-40.22%	50.91%	-0.12%	-	-
Horiz. %	-203.44%	87.46%	85.78%	90.10%	150.72%	99.88%	100.00%	-
Tax	-1,603	-1,477	-2,693	-496	-2,958	-1,476	-5,254	-17.93%
YoY %	-8.53%	45.15%	-442.94%	83.23%	-100.41%	71.91%	-	-
Horiz. %	30.51%	28.11%	51.26%	9.44%	56.30%	28.09%	100.00%	-
NP	-32,727	11,904	10,431	13,288	20,101	13,804	10,045	-
YoY %	-374.92%	14.12%	-21.50%	-33.89%	45.62%	37.42%	-	-
Horiz. %	-325.80%	118.51%	103.84%	132.28%	200.11%	137.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-32,431	12,136	11,092	14,289	20,424	14,106	10,288	-
YoY %	-367.23%	9.41%	-22.37%	-30.04%	44.79%	37.11%	-	-
Horiz. %	-315.23%	117.96%	107.81%	138.89%	198.52%	137.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	11.04%	20.52%	3.60%	12.83%	9.66%	34.34%	-
YoY %	-	-46.20%	470.00%	-71.94%	32.82%	-71.87%	-	-
Horiz. %	-	32.15%	59.76%	10.48%	37.36%	28.13%	100.00%	-
Total Cost	113,736	65,629	67,994	73,946	66,261	65,062	70,208	8.36%
YoY %	73.30%	-3.48%	-8.05%	11.60%	1.84%	-7.33%	-	-
Horiz. %	162.00%	93.48%	96.85%	105.32%	94.38%	92.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	245,604	290,266	279,102	267,937	267,975	256,810	263,005	-1.13%
YoY %	-15.39%	4.00%	4.17%	-0.01%	4.35%	-2.36%	-	-
Horiz. %	93.38%	110.37%	106.12%	101.88%	101.89%	97.64%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	11,163	11,164	5,582	16,746	11,165	5,582	17,152	-6.90%
YoY %	-0.01%	100.00%	-66.67%	49.99%	100.02%	-67.46%	-	-
Horiz. %	65.08%	65.09%	32.54%	97.63%	65.09%	32.54%	100.00%	-
Div Payout %	0.00%	91.99%	50.32%	117.20%	54.67%	39.58%	166.72%	-
YoY %	0.00%	82.81%	-57.06%	114.38%	38.13%	-76.26%	-	-
Horiz. %	0.00%	55.18%	30.18%	70.30%	32.79%	23.74%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	245,604	290,266	279,102	267,937	267,975	256,810	263,005	-1.13%
YoY %	-15.39%	4.00%	4.17%	-0.01%	4.35%	-2.36%	-	-
Horiz. %	93.38%	110.37%	106.12%	101.88%	101.89%	97.64%	100.00%	-
NOSH	558,192	597,878	597,878	597,878	597,878	597,878	597,877	-1.13%
YoY %	-6.64%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.36%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	-40.40%	15.35%	13.30%	15.23%	23.28%	17.50%	12.52%	-
YoY %	-363.19%	15.41%	-12.67%	-34.58%	33.03%	39.78%	-	-
Horiz. %	-322.68%	122.60%	106.23%	121.65%	185.94%	139.78%	100.00%	-
ROE	-13.20%	4.18%	3.97%	5.33%	7.62%	5.49%	3.91%	-
YoY %	-415.79%	5.29%	-25.52%	-30.05%	38.80%	40.41%	-	-
Horiz. %	-337.60%	106.91%	101.53%	136.32%	194.88%	140.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	14.51	13.89	14.05	15.63	15.47	14.13	14.04	0.54%
YoY %	4.46%	-1.14%	-10.11%	1.03%	9.48%	0.64%	-	-
Horiz. %	103.35%	98.93%	100.07%	111.32%	110.19%	100.64%	100.00%	-
EPS	-5.81	2.17	1.99	2.56	3.66	2.62	1.94	-
YoY %	-367.74%	9.05%	-22.27%	-30.05%	39.69%	35.05%	-	-
Horiz. %	-299.48%	111.86%	102.58%	131.96%	188.66%	135.05%	100.00%	-
DPS	2.00	2.00	1.00	3.00	2.00	1.00	3.00	-6.52%
YoY %	0.00%	100.00%	-66.67%	50.00%	100.00%	-66.67%	-	-
Horiz. %	66.67%	66.67%	33.33%	100.00%	66.67%	33.33%	100.00%	-
NAPS	0.44	0.52	0.50	0.48	0.48	0.46	0.46	-0.73%
YoY %	-15.38%	4.00%	4.17%	0.00%	4.35%	0.00%	-	-
Horiz. %	95.65%	113.04%	108.70%	104.35%	104.35%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 597,878
RPS	14.51	13.89	14.05	15.63	15.47	14.13	14.37	0.16%
YoY %	4.46%	-1.14%	-10.11%	1.03%	9.48%	-1.67%	-	-
Horiz. %	100.97%	96.66%	97.77%	108.77%	107.65%	98.33%	100.00%	-
EPS	-5.81	2.17	1.99	2.56	3.66	2.53	1.84	-
YoY %	-367.74%	9.05%	-22.27%	-30.05%	44.66%	37.50%	-	-
Horiz. %	-315.76%	117.93%	108.15%	139.13%	198.91%	137.50%	100.00%	-
DPS	2.00	2.00	1.00	3.00	2.00	1.00	3.07	-6.88%
YoY %	0.00%	100.00%	-66.67%	50.00%	100.00%	-67.43%	-	-
Horiz. %	65.15%	65.15%	32.57%	97.72%	65.15%	32.57%	100.00%	-
NAPS	0.4399	0.5199	0.4999	0.4799	0.48	0.46	0.4711	-1.13%
YoY %	-15.39%	4.00%	4.17%	-0.02%	4.35%	-2.36%	-	-
Horiz. %	93.38%	110.36%	106.11%	101.87%	101.89%	97.64%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	0.495	0.455	0.435	0.725	0.675	0.72	1.26	-
P/RPS	3.41	3.28	3.10	4.64	4.36	5.10	8.98	-14.89%
YoY %	3.96%	5.81%	-33.19%	6.42%	-14.51%	-43.21%	-	-
Horiz. %	37.97%	36.53%	34.52%	51.67%	48.55%	56.79%	100.00%	-
P/EPS	-8.52	20.93	21.89	28.32	18.45	28.50	70.02	-
YoY %	-140.71%	-4.39%	-22.70%	53.50%	-35.26%	-59.30%	-	-
Horiz. %	-12.17%	29.89%	31.26%	40.45%	26.35%	40.70%	100.00%	-
EY	-11.74	4.78	4.57	3.53	5.42	3.51	1.43	-
YoY %	-345.61%	4.60%	29.46%	-34.87%	54.42%	145.45%	-	-
Horiz. %	-820.98%	334.27%	319.58%	246.85%	379.02%	245.45%	100.00%	-
DY	4.04	4.40	2.30	4.14	2.96	1.39	2.38	9.21%
YoY %	-8.18%	91.30%	-44.44%	39.86%	112.95%	-41.60%	-	-
Horiz. %	169.75%	184.87%	96.64%	173.95%	124.37%	58.40%	100.00%	-
P/NAPS	1.13	0.88	0.87	1.51	1.41	1.57	2.74	-13.71%
YoY %	28.41%	1.15%	-42.38%	7.09%	-10.19%	-42.70%	-	-
Horiz. %	41.24%	32.12%	31.75%	55.11%	51.46%	57.30%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	23/11/23	23/11/22	25/11/21	25/11/20	20/11/19	22/11/18	-
Price	0.47	0.46	0.41	0.655	0.735	0.725	1.13	-
P/RPS	3.24	3.31	2.92	4.19	4.75	5.13	8.05	-14.06%
YoY %	-2.11%	13.36%	-30.31%	-11.79%	-7.41%	-36.27%	-	-
Horiz. %	40.25%	41.12%	36.27%	52.05%	59.01%	63.73%	100.00%	-
P/EPS	-8.09	21.16	20.63	25.59	20.09	28.69	62.80	-
YoY %	-138.23%	2.57%	-19.38%	27.38%	-29.98%	-54.32%	-	-
Horiz. %	-12.88%	33.69%	32.85%	40.75%	31.99%	45.68%	100.00%	-
EY	-12.36	4.73	4.85	3.91	4.98	3.49	1.59	-
YoY %	-361.31%	-2.47%	24.04%	-21.49%	42.69%	119.50%	-	-
Horiz. %	-777.36%	297.48%	305.03%	245.91%	313.21%	219.50%	100.00%	-
DY	4.26	4.35	2.44	4.58	2.72	1.38	2.65	8.22%
YoY %	-2.07%	78.28%	-46.72%	68.38%	97.10%	-47.92%	-	-
Horiz. %	160.75%	164.15%	92.08%	172.83%	102.64%	52.08%	100.00%	-
P/NAPS	1.07	0.88	0.82	1.36	1.53	1.58	2.46	-12.94%
YoY %	21.59%	7.32%	-39.71%	-11.11%	-3.16%	-35.77%	-	-
Horiz. %	43.50%	35.77%	33.33%	55.28%	62.20%	64.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos