[N2N] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -30.58%
YoY- 3.28%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 25,238 28,156 10,512 9,946 9,311 8,008 6,839 24.29%
PBT 3,463 5,013 3,369 2,002 2,034 1,851 660 31.80%
Tax -1,341 -21 -10 -19 -111 -53 -18 105.06%
NP 2,122 4,992 3,359 1,983 1,923 1,798 642 22.03%
-
NP to SH 2,213 5,092 3,394 1,986 1,923 1,798 642 22.89%
-
Tax Rate 38.72% 0.42% 0.30% 0.95% 5.46% 2.86% 2.73% -
Total Cost 23,116 23,164 7,153 7,963 7,388 6,210 6,197 24.52%
-
Net Worth 263,005 187,804 181,650 163,293 157,790 46,807 40,598 36.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 4,695 - 4,413 2,447 - - -
Div Payout % - 92.21% - 222.22% 127.27% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 263,005 187,804 181,650 163,293 157,790 46,807 40,598 36.51%
NOSH 597,877 477,124 478,028 441,333 349,636 299,666 305,714 11.82%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.41% 17.73% 31.95% 19.94% 20.65% 22.45% 9.39% -
ROE 0.84% 2.71% 1.87% 1.22% 1.22% 3.84% 1.58% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.41 6.00 2.20 2.25 2.66 2.67 2.24 11.94%
EPS 0.39 1.08 0.71 0.45 0.55 0.60 0.21 10.86%
DPS 0.00 1.00 0.00 1.00 0.70 0.00 0.00 -
NAPS 0.46 0.40 0.38 0.37 0.4513 0.1562 0.1328 22.99%
Adjusted Per Share Value based on latest NOSH - 441,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.22 4.71 1.76 1.66 1.56 1.34 1.14 24.36%
EPS 0.37 0.85 0.57 0.33 0.32 0.30 0.11 22.39%
DPS 0.00 0.79 0.00 0.74 0.41 0.00 0.00 -
NAPS 0.4399 0.3141 0.3038 0.2731 0.2639 0.0783 0.0679 36.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.26 0.935 0.805 0.69 0.88 0.45 0.50 -
P/RPS 28.54 15.59 36.61 30.62 33.04 16.84 22.35 4.15%
P/EPS 325.53 86.21 113.38 153.33 160.00 75.00 238.10 5.34%
EY 0.31 1.16 0.88 0.65 0.63 1.33 0.42 -4.93%
DY 0.00 1.07 0.00 1.45 0.80 0.00 0.00 -
P/NAPS 2.74 2.34 2.12 1.86 1.95 2.88 3.77 -5.17%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 -
Price 1.13 0.95 0.76 0.965 0.85 0.49 0.49 -
P/RPS 25.60 15.84 34.56 42.82 31.92 18.34 21.90 2.63%
P/EPS 291.95 87.60 107.04 214.44 154.55 81.67 233.33 3.80%
EY 0.34 1.14 0.93 0.47 0.65 1.22 0.43 -3.83%
DY 0.00 1.05 0.00 1.04 0.82 0.00 0.00 -
P/NAPS 2.46 2.38 2.00 2.61 1.88 3.14 3.69 -6.53%

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