[N2N] YoY Quarter Result on 30-Sep-2020 [#3]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 39.12%
YoY- 74.38%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 26,991 31,553 25,450 25,238 28,156 10,512 9,946 18.08%
PBT 1,072 10,233 5,729 3,463 5,013 3,369 2,002 -9.87%
Tax -319 -648 -272 -1,341 -21 -10 -19 59.95%
NP 753 9,585 5,457 2,122 4,992 3,359 1,983 -14.89%
-
NP to SH 1,404 9,694 5,559 2,213 5,092 3,394 1,986 -5.61%
-
Tax Rate 29.76% 6.33% 4.75% 38.72% 0.42% 0.30% 0.95% -
Total Cost 26,238 21,968 19,993 23,116 23,164 7,153 7,963 21.96%
-
Net Worth 267,937 267,975 256,810 263,005 187,804 181,650 163,293 8.59%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 4,695 - 4,413 -
Div Payout % - - - - 92.21% - 222.22% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 267,937 267,975 256,810 263,005 187,804 181,650 163,293 8.59%
NOSH 597,878 597,878 597,878 597,877 477,124 478,028 441,333 5.18%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.79% 30.38% 21.44% 8.41% 17.73% 31.95% 19.94% -
ROE 0.52% 3.62% 2.16% 0.84% 2.71% 1.87% 1.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.84 5.65 4.56 4.41 6.00 2.20 2.25 13.60%
EPS 0.25 1.74 1.00 0.39 1.08 0.71 0.45 -9.32%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
NAPS 0.48 0.48 0.46 0.46 0.40 0.38 0.37 4.42%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.51 5.28 4.26 4.22 4.71 1.76 1.66 18.10%
EPS 0.23 1.62 0.93 0.37 0.85 0.57 0.33 -5.83%
DPS 0.00 0.00 0.00 0.00 0.79 0.00 0.74 -
NAPS 0.4481 0.4482 0.4295 0.4399 0.3141 0.3038 0.2731 8.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.725 0.675 0.72 1.26 0.935 0.805 0.69 -
P/RPS 14.99 11.94 15.79 28.54 15.59 36.61 30.62 -11.21%
P/EPS 288.25 38.87 72.31 325.53 86.21 113.38 153.33 11.08%
EY 0.35 2.57 1.38 0.31 1.16 0.88 0.65 -9.79%
DY 0.00 0.00 0.00 0.00 1.07 0.00 1.45 -
P/NAPS 1.51 1.41 1.57 2.74 2.34 2.12 1.86 -3.41%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 -
Price 0.655 0.735 0.725 1.13 0.95 0.76 0.965 -
P/RPS 13.55 13.00 15.90 25.60 15.84 34.56 42.82 -17.43%
P/EPS 260.42 42.33 72.81 291.95 87.60 107.04 214.44 3.28%
EY 0.38 2.36 1.37 0.34 1.14 0.93 0.47 -3.47%
DY 0.00 0.00 0.00 0.00 1.05 0.00 1.04 -
P/NAPS 1.36 1.53 1.58 2.46 2.38 2.00 2.61 -10.28%

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