[N2N] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 28.99%
YoY- 76.93%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,332 30,096 10,670 9,843 8,968 8,072 6,327 29.11%
PBT 5,096 9,909 2,837 2,898 1,617 1,374 431 50.90%
Tax -3,786 -11 0 -37 0 -11 0 -
NP 1,310 9,898 2,837 2,861 1,617 1,363 431 20.34%
-
NP to SH 1,382 9,944 2,868 2,861 1,617 1,363 431 21.42%
-
Tax Rate 74.29% 0.11% 0.00% 1.28% 0.00% 0.80% 0.00% -
Total Cost 28,022 20,198 7,833 6,982 7,351 6,709 5,896 29.64%
-
Net Worth 240,245 187,622 181,639 167,258 50,655 44,888 40,206 34.68%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 4,779 - - - - -
Div Payout % - - 166.67% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 240,245 187,622 181,639 167,258 50,655 44,888 40,206 34.68%
NOSH 597,877 469,056 477,999 440,153 310,961 302,888 307,857 11.69%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.47% 32.89% 26.59% 29.07% 18.03% 16.89% 6.81% -
ROE 0.58% 5.30% 1.58% 1.71% 3.19% 3.04% 1.07% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.49 6.42 2.23 2.24 2.88 2.67 2.06 17.73%
EPS 0.26 2.12 0.60 0.65 0.52 0.45 0.14 10.86%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.40 0.38 0.38 0.1629 0.1482 0.1306 22.88%
Adjusted Per Share Value based on latest NOSH - 440,153
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.25 5.39 1.91 1.76 1.61 1.45 1.13 29.16%
EPS 0.25 1.78 0.51 0.51 0.29 0.24 0.08 20.90%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.4303 0.3361 0.3254 0.2996 0.0907 0.0804 0.072 34.69%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.25 0.75 0.885 0.78 1.05 0.47 0.47 -
P/RPS 22.75 11.69 39.65 34.88 36.41 17.64 22.87 -0.08%
P/EPS 482.89 35.38 147.50 120.00 201.92 104.44 335.71 6.24%
EY 0.21 2.83 0.68 0.83 0.50 0.96 0.30 -5.76%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.88 2.33 2.05 6.45 3.17 3.60 -4.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 -
Price 1.12 0.73 0.81 0.75 0.92 0.435 0.54 -
P/RPS 20.39 11.38 36.29 33.54 31.90 16.32 26.28 -4.13%
P/EPS 432.67 34.43 135.00 115.38 176.92 96.67 385.71 1.93%
EY 0.23 2.90 0.74 0.87 0.57 1.03 0.26 -2.02%
DY 0.00 0.00 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.83 2.13 1.97 5.65 2.94 4.13 -8.08%

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