[N2N] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -33.45%
YoY- -25.89%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 29,809 28,548 26,168 29,332 30,096 10,670 9,843 20.26%
PBT 4,800 8,107 3,776 5,096 9,909 2,837 2,898 8.76%
Tax 185 -1,247 -915 -3,786 -11 0 -37 -
NP 4,985 6,860 2,861 1,310 9,898 2,837 2,861 9.68%
-
NP to SH 5,164 6,968 2,958 1,382 9,944 2,868 2,861 10.33%
-
Tax Rate -3.85% 15.38% 24.23% 74.29% 0.11% 0.00% 1.28% -
Total Cost 24,824 21,688 23,307 28,022 20,198 7,833 6,982 23.51%
-
Net Worth 262,355 256,810 251,227 240,245 187,622 181,639 167,258 7.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,746 - 5,582 - - 4,779 - -
Div Payout % 324.29% - 188.74% - - 166.67% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,355 256,810 251,227 240,245 187,622 181,639 167,258 7.78%
NOSH 597,878 597,878 597,877 597,877 469,056 477,999 440,153 5.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.72% 24.03% 10.93% 4.47% 32.89% 26.59% 29.07% -
ROE 1.97% 2.71% 1.18% 0.58% 5.30% 1.58% 1.71% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.34 5.11 4.69 5.49 6.42 2.23 2.24 15.56%
EPS 0.93 1.25 0.53 0.26 2.12 0.60 0.65 6.14%
DPS 3.00 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.40 0.38 0.38 3.60%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.99 4.77 4.38 4.91 5.03 1.78 1.65 20.23%
EPS 0.86 1.17 0.49 0.23 1.66 0.48 0.48 10.19%
DPS 2.80 0.00 0.93 0.00 0.00 0.80 0.00 -
NAPS 0.4388 0.4295 0.4202 0.4018 0.3138 0.3038 0.2798 7.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.79 0.78 0.78 1.25 0.75 0.885 0.78 -
P/RPS 14.79 15.25 16.64 22.75 11.69 39.65 34.88 -13.31%
P/EPS 85.40 62.49 147.21 482.89 35.38 147.50 120.00 -5.50%
EY 1.17 1.60 0.68 0.21 2.83 0.68 0.83 5.88%
DY 3.80 0.00 1.28 0.00 0.00 1.13 0.00 -
P/NAPS 1.68 1.70 1.73 2.78 1.88 2.33 2.05 -3.26%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 -
Price 0.775 0.865 0.73 1.12 0.73 0.81 0.75 -
P/RPS 14.51 16.92 15.57 20.39 11.38 36.29 33.54 -13.02%
P/EPS 83.77 69.30 137.78 432.67 34.43 135.00 115.38 -5.19%
EY 1.19 1.44 0.73 0.23 2.90 0.74 0.87 5.35%
DY 3.87 0.00 1.37 0.00 0.00 1.23 0.00 -
P/NAPS 1.65 1.88 1.62 2.49 1.83 2.13 1.97 -2.90%

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