[N2N] YoY Cumulative 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- -76.01%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 24,891 26,757 30,434 26,261 27,248 25,683 11,364 13.95%
PBT 3,569 4,557 7,912 4,719 5,774 6,740 3,622 -0.24%
Tax -759 -789 -362 -1,063 -288 -127 -17 88.29%
NP 2,810 3,768 7,550 3,656 5,486 6,613 3,605 -4.06%
-
NP to SH 2,922 3,970 7,759 3,762 5,589 6,693 3,624 -3.52%
-
Tax Rate 21.27% 17.31% 4.58% 22.53% 4.99% 1.88% 0.47% -
Total Cost 22,081 22,989 22,884 22,605 21,762 19,070 7,759 19.03%
-
Net Worth 284,684 273,519 273,519 252,777 242,229 182,782 183,553 7.58%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,582 - - 10,756 - 14,430 - -
Div Payout % 191.03% - - 285.92% - 215.60% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 284,684 273,519 273,519 252,777 242,229 182,782 183,553 7.58%
NOSH 597,878 597,878 597,878 597,878 597,877 539,054 470,649 4.06%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.29% 14.08% 24.81% 13.92% 20.13% 25.75% 31.72% -
ROE 1.03% 1.45% 2.84% 1.49% 2.31% 3.66% 1.97% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.46 4.79 5.45 4.88 5.06 5.34 2.41 10.79%
EPS 0.52 0.71 1.39 0.70 1.04 1.39 0.77 -6.33%
DPS 1.00 0.00 0.00 2.00 0.00 3.00 0.00 -
NAPS 0.51 0.49 0.49 0.47 0.45 0.38 0.39 4.57%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.46 4.79 5.45 4.70 4.88 4.60 2.04 13.91%
EPS 0.52 0.71 1.39 0.67 1.00 1.20 0.65 -3.64%
DPS 1.00 0.00 0.00 1.93 0.00 2.58 0.00 -
NAPS 0.5099 0.4899 0.4899 0.4528 0.4339 0.3274 0.3288 7.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.45 0.54 0.71 0.50 0.835 0.765 0.725 -
P/RPS 10.09 11.27 13.02 10.24 16.50 14.33 30.03 -16.61%
P/EPS 85.97 75.93 51.08 71.48 80.42 54.98 94.16 -1.50%
EY 1.16 1.32 1.96 1.40 1.24 1.82 1.06 1.51%
DY 2.22 0.00 0.00 4.00 0.00 3.92 0.00 -
P/NAPS 0.88 1.10 1.45 1.06 1.86 2.01 1.86 -11.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 -
Price 0.45 0.535 0.795 0.76 0.745 1.08 0.79 -
P/RPS 10.09 11.16 14.58 15.56 14.72 20.23 32.72 -17.79%
P/EPS 85.97 75.22 57.19 108.65 71.75 77.62 102.60 -2.90%
EY 1.16 1.33 1.75 0.92 1.39 1.29 0.97 3.02%
DY 2.22 0.00 0.00 2.63 0.00 2.78 0.00 -
P/NAPS 0.88 1.09 1.62 1.62 1.66 2.84 2.03 -12.99%

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