[N2N] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -71.7%
YoY- -43.96%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 31,553 28,548 26,261 26,229 25,450 26,168 27,248 10.24%
PBT 10,233 8,107 4,719 2,296 5,729 3,776 5,774 46.29%
Tax -648 -1,247 -1,063 -831 -272 -915 -288 71.45%
NP 9,585 6,860 3,656 1,465 5,457 2,861 5,486 44.91%
-
NP to SH 9,694 6,968 3,762 1,573 5,559 2,958 5,589 44.21%
-
Tax Rate 6.33% 15.38% 22.53% 36.19% 4.75% 24.23% 4.99% -
Total Cost 21,968 21,688 22,605 24,764 19,993 23,307 21,762 0.62%
-
Net Worth 267,975 256,810 252,777 256,810 256,810 251,227 242,229 6.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 10,756 - - 5,582 - -
Div Payout % - - 285.92% - - 188.74% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 267,975 256,810 252,777 256,810 256,810 251,227 242,229 6.94%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 597,877 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 30.38% 24.03% 13.92% 5.59% 21.44% 10.93% 20.13% -
ROE 3.62% 2.71% 1.49% 0.61% 2.16% 1.18% 2.31% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.65 5.11 4.88 4.70 4.56 4.69 5.06 7.60%
EPS 1.74 1.25 0.70 0.28 1.00 0.53 1.04 40.80%
DPS 0.00 0.00 2.00 0.00 0.00 1.00 0.00 -
NAPS 0.48 0.46 0.47 0.46 0.46 0.45 0.45 4.38%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.28 4.77 4.39 4.39 4.26 4.38 4.56 10.23%
EPS 1.62 1.17 0.63 0.26 0.93 0.49 0.93 44.62%
DPS 0.00 0.00 1.80 0.00 0.00 0.93 0.00 -
NAPS 0.4482 0.4295 0.4228 0.4295 0.4295 0.4202 0.4051 6.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.675 0.78 0.50 0.715 0.72 0.78 0.835 -
P/RPS 11.94 15.25 10.24 15.22 15.79 16.64 16.50 -19.35%
P/EPS 38.87 62.49 71.48 253.77 72.31 147.21 80.42 -38.32%
EY 2.57 1.60 1.40 0.39 1.38 0.68 1.24 62.34%
DY 0.00 0.00 4.00 0.00 0.00 1.28 0.00 -
P/NAPS 1.41 1.70 1.06 1.55 1.57 1.73 1.86 -16.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 -
Price 0.735 0.865 0.76 0.65 0.725 0.73 0.745 -
P/RPS 13.00 16.92 15.56 13.84 15.90 15.57 14.72 -7.92%
P/EPS 42.33 69.30 108.65 230.70 72.81 137.78 71.75 -29.58%
EY 2.36 1.44 0.92 0.43 1.37 0.73 1.39 42.18%
DY 0.00 0.00 2.63 0.00 0.00 1.37 0.00 -
P/NAPS 1.53 1.88 1.62 1.41 1.58 1.62 1.66 -5.27%

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