[N2N] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 100.6%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 24,891 103,010 78,425 52,920 26,757 115,755 87,234 -56.69%
PBT 3,569 21,666 13,124 9,072 4,557 21,050 13,784 -59.40%
Tax -759 -2,934 -2,693 -1,591 -789 -682 -496 32.82%
NP 2,810 18,732 10,431 7,481 3,768 20,368 13,288 -64.53%
-
NP to SH 2,922 17,628 11,092 7,964 3,970 21,950 14,289 -65.32%
-
Tax Rate 21.27% 13.54% 20.52% 17.54% 17.31% 3.24% 3.60% -
Total Cost 22,081 84,278 67,994 45,439 22,989 95,387 73,946 -55.35%
-
Net Worth 284,684 284,684 279,102 273,519 273,519 267,937 267,937 4.12%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,582 11,164 5,582 5,582 - 22,328 16,746 -51.95%
Div Payout % 191.03% 63.33% 50.32% 70.09% - 101.72% 117.20% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 284,684 284,684 279,102 273,519 273,519 267,937 267,937 4.12%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.29% 18.18% 13.30% 14.14% 14.08% 17.60% 15.23% -
ROE 1.03% 6.19% 3.97% 2.91% 1.45% 8.19% 5.33% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.46 18.45 14.05 9.48 4.79 20.74 15.63 -56.69%
EPS 0.52 3.16 1.99 1.43 0.71 3.93 2.56 -65.47%
DPS 1.00 2.00 1.00 1.00 0.00 4.00 3.00 -51.95%
NAPS 0.51 0.51 0.50 0.49 0.49 0.48 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.16 17.23 13.12 8.85 4.48 19.36 14.59 -56.71%
EPS 0.49 2.95 1.86 1.33 0.66 3.67 2.39 -65.26%
DPS 0.93 1.87 0.93 0.93 0.00 3.73 2.80 -52.07%
NAPS 0.4762 0.4762 0.4668 0.4575 0.4575 0.4481 0.4481 4.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.45 0.46 0.435 0.465 0.54 0.595 0.725 -
P/RPS 10.09 2.49 3.10 4.90 11.27 2.87 4.64 67.92%
P/EPS 85.97 14.57 21.89 32.59 75.93 15.13 28.32 109.79%
EY 1.16 6.87 4.57 3.07 1.32 6.61 3.53 -52.41%
DY 2.22 4.35 2.30 2.15 0.00 6.72 4.14 -34.02%
P/NAPS 0.88 0.90 0.87 0.95 1.10 1.24 1.51 -30.25%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 23/11/22 25/08/22 26/05/22 23/02/22 25/11/21 -
Price 0.45 0.49 0.41 0.46 0.535 0.56 0.655 -
P/RPS 10.09 2.66 2.92 4.85 11.16 2.70 4.19 79.75%
P/EPS 85.97 15.52 20.63 32.24 75.22 14.24 25.59 124.47%
EY 1.16 6.44 4.85 3.10 1.33 7.02 3.91 -55.55%
DY 2.22 4.08 2.44 2.17 0.00 7.14 4.58 -38.32%
P/NAPS 0.88 0.96 0.82 0.94 1.09 1.17 1.36 -25.20%

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