[N2N] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 53.61%
YoY- -18.99%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 78,425 52,920 26,757 115,755 87,234 60,243 30,434 87.85%
PBT 13,124 9,072 4,557 21,050 13,784 12,712 7,912 40.08%
Tax -2,693 -1,591 -789 -682 -496 -177 -362 280.61%
NP 10,431 7,481 3,768 20,368 13,288 12,535 7,550 24.02%
-
NP to SH 11,092 7,964 3,970 21,950 14,289 12,923 7,759 26.87%
-
Tax Rate 20.52% 17.54% 17.31% 3.24% 3.60% 1.39% 4.58% -
Total Cost 67,994 45,439 22,989 95,387 73,946 47,708 22,884 106.54%
-
Net Worth 279,102 273,519 273,519 267,937 267,937 262,355 273,519 1.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,582 5,582 - 22,328 16,746 16,746 - -
Div Payout % 50.32% 70.09% - 101.72% 117.20% 129.58% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 279,102 273,519 273,519 267,937 267,937 262,355 273,519 1.35%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.30% 14.14% 14.08% 17.60% 15.23% 20.81% 24.81% -
ROE 3.97% 2.91% 1.45% 8.19% 5.33% 4.93% 2.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.05 9.48 4.79 20.74 15.63 10.79 5.45 87.90%
EPS 1.99 1.43 0.71 3.93 2.56 2.32 1.39 26.99%
DPS 1.00 1.00 0.00 4.00 3.00 3.00 0.00 -
NAPS 0.50 0.49 0.49 0.48 0.48 0.47 0.49 1.35%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.12 8.85 4.48 19.36 14.59 10.08 5.09 87.88%
EPS 1.86 1.33 0.66 3.67 2.39 2.16 1.30 26.94%
DPS 0.93 0.93 0.00 3.73 2.80 2.80 0.00 -
NAPS 0.4668 0.4575 0.4575 0.4481 0.4481 0.4388 0.4575 1.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.435 0.465 0.54 0.595 0.725 0.79 0.71 -
P/RPS 3.10 4.90 11.27 2.87 4.64 7.32 13.02 -61.55%
P/EPS 21.89 32.59 75.93 15.13 28.32 34.12 51.08 -43.12%
EY 4.57 3.07 1.32 6.61 3.53 2.93 1.96 75.74%
DY 2.30 2.15 0.00 6.72 4.14 3.80 0.00 -
P/NAPS 0.87 0.95 1.10 1.24 1.51 1.68 1.45 -28.84%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 24/05/21 -
Price 0.41 0.46 0.535 0.56 0.655 0.775 0.795 -
P/RPS 2.92 4.85 11.16 2.70 4.19 7.18 14.58 -65.73%
P/EPS 20.63 32.24 75.22 14.24 25.59 33.48 57.19 -49.29%
EY 4.85 3.10 1.33 7.02 3.91 2.99 1.75 97.18%
DY 2.44 2.17 0.00 7.14 4.58 3.87 0.00 -
P/NAPS 0.82 0.94 1.09 1.17 1.36 1.65 1.62 -36.46%

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