[N2N] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.36%
YoY- 106.25%
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 30,434 26,261 27,248 25,683 11,364 10,106 9,301 21.82%
PBT 7,912 4,719 5,774 6,740 3,622 2,879 2,255 23.24%
Tax -362 -1,063 -288 -127 -17 0 -37 46.19%
NP 7,550 3,656 5,486 6,613 3,605 2,879 2,218 22.62%
-
NP to SH 7,759 3,762 5,589 6,693 3,624 2,902 2,218 23.18%
-
Tax Rate 4.58% 22.53% 4.99% 1.88% 0.47% 0.00% 1.64% -
Total Cost 22,884 22,605 21,762 19,070 7,759 7,227 7,083 21.56%
-
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 10,756 - 14,430 - - - -
Div Payout % - 285.92% - 215.60% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.87%
NOSH 597,878 597,878 597,877 539,054 470,649 468,064 443,600 5.09%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.81% 13.92% 20.13% 25.75% 31.72% 28.49% 23.85% -
ROE 2.84% 1.49% 2.31% 3.66% 1.97% 1.63% 1.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.45 4.88 5.06 5.34 2.41 2.16 2.10 17.21%
EPS 1.39 0.70 1.04 1.39 0.77 0.62 0.50 18.56%
DPS 0.00 2.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.45 0.38 0.39 0.38 0.37 4.78%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.09 4.39 4.56 4.30 1.90 1.69 1.56 21.76%
EPS 1.30 0.63 0.93 1.12 0.61 0.49 0.37 23.27%
DPS 0.00 1.80 0.00 2.41 0.00 0.00 0.00 -
NAPS 0.4575 0.4228 0.4051 0.3057 0.307 0.2975 0.2745 8.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.71 0.50 0.835 0.765 0.725 0.875 0.835 -
P/RPS 13.02 10.24 16.50 14.33 30.03 40.53 39.82 -16.98%
P/EPS 51.08 71.48 80.42 54.98 94.16 141.13 167.00 -17.90%
EY 1.96 1.40 1.24 1.82 1.06 0.71 0.60 21.78%
DY 0.00 4.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 1.45 1.06 1.86 2.01 1.86 2.30 2.26 -7.12%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 -
Price 0.795 0.76 0.745 1.08 0.79 0.80 0.825 -
P/RPS 14.58 15.56 14.72 20.23 32.72 37.05 39.35 -15.23%
P/EPS 57.19 108.65 71.75 77.62 102.60 129.03 165.00 -16.17%
EY 1.75 0.92 1.39 1.29 0.97 0.78 0.61 19.18%
DY 0.00 2.63 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.62 1.62 1.66 2.84 2.03 2.11 2.23 -5.18%

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