[N2N] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 65.04%
YoY- 37.11%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 54,809 26,261 105,095 78,866 53,416 27,248 108,055 -36.42%
PBT 12,826 4,719 17,575 15,280 9,550 5,774 19,229 -23.67%
Tax -2,310 -1,063 -2,306 -1,476 -1,203 -288 -6,500 -49.85%
NP 10,516 3,656 15,269 13,804 8,347 5,486 12,729 -11.96%
-
NP to SH 10,730 3,762 15,679 14,106 8,547 5,589 13,095 -12.44%
-
Tax Rate 18.01% 22.53% 13.12% 9.66% 12.60% 4.99% 33.80% -
Total Cost 44,293 22,605 89,826 65,062 45,069 21,762 95,326 -40.03%
-
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.15%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 11,165 10,756 5,582 5,582 5,582 - 22,947 -38.16%
Div Payout % 104.06% 285.92% 35.61% 39.58% 65.32% - 175.24% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.15%
NOSH 597,878 597,878 597,878 597,878 597,877 597,877 597,877 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.19% 13.92% 14.53% 17.50% 15.63% 20.13% 11.78% -
ROE 4.18% 1.49% 6.11% 5.49% 3.40% 2.31% 5.19% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.82 4.88 18.82 14.13 9.57 5.06 18.84 -35.25%
EPS 2.00 0.70 2.92 2.62 1.59 1.04 2.42 -11.94%
DPS 2.00 2.00 1.00 1.00 1.00 0.00 4.00 -37.03%
NAPS 0.46 0.47 0.46 0.46 0.45 0.45 0.44 3.01%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.17 4.39 17.58 13.19 8.93 4.56 18.07 -36.40%
EPS 1.79 0.63 2.62 2.36 1.43 0.93 2.19 -12.59%
DPS 1.87 1.80 0.93 0.93 0.93 0.00 3.84 -38.12%
NAPS 0.4295 0.4228 0.4295 0.4295 0.4202 0.4051 0.4222 1.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.78 0.50 0.715 0.72 0.78 0.835 1.05 -
P/RPS 7.95 10.24 3.80 5.10 8.15 16.50 5.57 26.79%
P/EPS 40.58 71.48 25.46 28.50 50.95 80.42 46.00 -8.02%
EY 2.46 1.40 3.93 3.51 1.96 1.24 2.17 8.73%
DY 2.56 4.00 1.40 1.39 1.28 0.00 3.81 -23.30%
P/NAPS 1.70 1.06 1.55 1.57 1.73 1.86 2.39 -20.33%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 -
Price 0.865 0.76 0.65 0.725 0.73 0.745 0.95 -
P/RPS 8.81 15.56 3.45 5.13 7.63 14.72 5.04 45.15%
P/EPS 45.01 108.65 23.14 28.69 47.68 71.75 41.62 5.36%
EY 2.22 0.92 4.32 3.49 2.10 1.39 2.40 -5.06%
DY 2.31 2.63 1.54 1.38 1.37 0.00 4.21 -33.00%
P/NAPS 1.88 1.62 1.41 1.58 1.62 1.66 2.16 -8.84%

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