[N2N] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 39.12%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 29,809 30,434 26,017 31,553 28,548 26,261 26,229 8.91%
PBT 4,800 7,912 2,585 10,233 8,107 4,719 2,296 63.57%
Tax 185 -362 3,975 -648 -1,247 -1,063 -831 -
NP 4,985 7,550 6,560 9,585 6,860 3,656 1,465 126.39%
-
NP to SH 5,164 7,759 6,672 9,694 6,968 3,762 1,573 121.04%
-
Tax Rate -3.85% 4.58% -153.77% 6.33% 15.38% 22.53% 36.19% -
Total Cost 24,824 22,884 19,457 21,968 21,688 22,605 24,764 0.16%
-
Net Worth 262,355 273,519 262,355 267,975 256,810 252,777 256,810 1.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 16,746 - 8,373 - - 10,756 - -
Div Payout % 324.29% - 125.50% - - 285.92% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 262,355 273,519 262,355 267,975 256,810 252,777 256,810 1.43%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.72% 24.81% 25.21% 30.38% 24.03% 13.92% 5.59% -
ROE 1.97% 2.84% 2.54% 3.62% 2.71% 1.49% 0.61% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.34 5.45 4.66 5.65 5.11 4.88 4.70 8.89%
EPS 0.93 1.39 1.20 1.74 1.25 0.70 0.28 122.77%
DPS 3.00 0.00 1.50 0.00 0.00 2.00 0.00 -
NAPS 0.47 0.49 0.47 0.48 0.46 0.47 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.99 5.09 4.35 5.28 4.77 4.39 4.39 8.92%
EPS 0.86 1.30 1.12 1.62 1.17 0.63 0.26 122.16%
DPS 2.80 0.00 1.40 0.00 0.00 1.80 0.00 -
NAPS 0.4388 0.4575 0.4388 0.4482 0.4295 0.4228 0.4295 1.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.79 0.71 0.72 0.675 0.78 0.50 0.715 -
P/RPS 14.79 13.02 15.45 11.94 15.25 10.24 15.22 -1.89%
P/EPS 85.40 51.08 60.24 38.87 62.49 71.48 253.77 -51.65%
EY 1.17 1.96 1.66 2.57 1.60 1.40 0.39 108.14%
DY 3.80 0.00 2.08 0.00 0.00 4.00 0.00 -
P/NAPS 1.68 1.45 1.53 1.41 1.70 1.06 1.55 5.52%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 01/03/21 25/11/20 25/08/20 28/05/20 28/02/20 -
Price 0.775 0.795 0.78 0.735 0.865 0.76 0.65 -
P/RPS 14.51 14.58 16.74 13.00 16.92 15.56 13.84 3.20%
P/EPS 83.77 57.19 65.26 42.33 69.30 108.65 230.70 -49.13%
EY 1.19 1.75 1.53 2.36 1.44 0.92 0.43 97.23%
DY 3.87 0.00 1.92 0.00 0.00 2.63 0.00 -
P/NAPS 1.65 1.62 1.66 1.53 1.88 1.62 1.41 11.05%

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