[N2N] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -48.79%
YoY- 50.03%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,332 25,683 27,669 28,156 30,096 11,364 10,528 98.37%
PBT 5,096 6,740 7,758 5,013 9,909 3,622 2,691 53.24%
Tax -3,786 -127 -1,365 -21 -11 -17 -85 1165.30%
NP 1,310 6,613 6,393 4,992 9,898 3,605 2,606 -36.85%
-
NP to SH 1,382 6,693 6,469 5,092 9,944 3,624 2,583 -34.16%
-
Tax Rate 74.29% 1.88% 17.59% 0.42% 0.11% 0.47% 3.16% -
Total Cost 28,022 19,070 21,276 23,164 20,198 7,759 7,922 132.69%
-
Net Worth 240,245 182,782 187,914 187,804 187,622 183,553 178,490 21.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 14,430 - 4,695 - - - -
Div Payout % - 215.60% - 92.21% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 240,245 182,782 187,914 187,804 187,622 183,553 178,490 21.97%
NOSH 597,877 539,054 477,124 477,124 469,056 470,649 476,432 16.39%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.47% 25.75% 23.11% 17.73% 32.89% 31.72% 24.75% -
ROE 0.58% 3.66% 3.44% 2.71% 5.30% 1.97% 1.45% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.49 5.34 5.89 6.00 6.42 2.41 2.24 82.08%
EPS 0.26 1.39 1.38 1.08 2.12 0.77 0.55 -39.39%
DPS 0.00 3.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.45 0.38 0.40 0.40 0.40 0.39 0.38 11.96%
Adjusted Per Share Value based on latest NOSH - 477,124
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.91 4.30 4.63 4.71 5.03 1.90 1.76 98.54%
EPS 0.23 1.12 1.08 0.85 1.66 0.61 0.43 -34.18%
DPS 0.00 2.41 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.4018 0.3057 0.3143 0.3141 0.3138 0.307 0.2985 21.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.25 0.765 0.92 0.935 0.75 0.725 0.755 -
P/RPS 22.75 14.33 15.62 15.59 11.69 30.03 33.68 -23.07%
P/EPS 482.89 54.98 66.81 86.21 35.38 94.16 137.29 131.81%
EY 0.21 1.82 1.50 1.16 2.83 1.06 0.73 -56.52%
DY 0.00 3.92 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 2.78 2.01 2.30 2.34 1.88 1.86 1.99 25.04%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 1.12 1.08 0.995 0.95 0.73 0.79 0.745 -
P/RPS 20.39 20.23 16.89 15.84 11.38 32.72 33.24 -27.87%
P/EPS 432.67 77.62 72.26 87.60 34.43 102.60 135.48 117.32%
EY 0.23 1.29 1.38 1.14 2.90 0.97 0.74 -54.21%
DY 0.00 2.78 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 2.49 2.84 2.49 2.38 1.83 2.03 1.96 17.35%

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