[N2N] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.25%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 27,669 10,528 9,812 8,369 8,560 7,472 5,815 29.65%
PBT 7,758 2,691 3,247 1,867 1,931 437 553 55.23%
Tax -1,365 -85 -1,014 80 -58 -141 -114 51.19%
NP 6,393 2,606 2,233 1,947 1,873 296 439 56.20%
-
NP to SH 6,469 2,583 2,301 1,947 1,873 296 439 56.51%
-
Tax Rate 17.59% 3.16% 31.23% -4.28% 3.00% 32.27% 20.61% -
Total Cost 21,276 7,922 7,579 6,422 6,687 7,176 5,376 25.74%
-
Net Worth 187,914 178,490 168,150 139,014 48,849 39,575 38,330 30.30%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 4,425 - - - - -
Div Payout % - - 192.31% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 187,914 178,490 168,150 139,014 48,849 39,575 38,330 30.30%
NOSH 477,124 476,432 442,500 375,714 302,096 295,999 297,368 8.19%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 23.11% 24.75% 22.76% 23.26% 21.88% 3.96% 7.55% -
ROE 3.44% 1.45% 1.37% 1.40% 3.83% 0.75% 1.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.89 2.24 2.22 2.23 2.83 2.52 1.96 20.10%
EPS 1.38 0.55 0.52 0.52 0.62 0.10 0.15 44.70%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.38 0.37 0.1617 0.1337 0.1289 20.75%
Adjusted Per Share Value based on latest NOSH - 375,714
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.96 1.89 1.76 1.50 1.53 1.34 1.04 29.70%
EPS 1.16 0.46 0.41 0.35 0.34 0.05 0.08 56.09%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.3366 0.3197 0.3012 0.249 0.0875 0.0709 0.0687 30.29%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.92 0.755 0.98 0.895 0.495 0.46 0.26 -
P/RPS 15.62 33.68 44.20 40.18 17.47 18.22 13.30 2.71%
P/EPS 66.81 137.29 188.46 172.71 79.84 460.00 176.12 -14.90%
EY 1.50 0.73 0.53 0.58 1.25 0.22 0.57 17.48%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.99 2.58 2.42 3.06 3.44 2.02 2.18%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 -
Price 0.995 0.745 0.90 0.85 0.775 0.455 0.47 -
P/RPS 16.89 33.24 40.59 38.16 27.35 18.02 24.03 -5.70%
P/EPS 72.26 135.48 173.08 164.03 125.00 455.00 318.37 -21.88%
EY 1.38 0.74 0.58 0.61 0.80 0.22 0.31 28.22%
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.96 2.37 2.30 4.79 3.40 3.65 -6.16%

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