[N2N] QoQ 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- 445.66%
YoY- 14.82%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 25,505 26,163 26,757 28,521 26,991 29,809 30,434 -11.10%
PBT 4,052 4,515 4,557 7,266 1,072 4,800 7,912 -35.96%
Tax -1,102 -802 -789 -186 -319 185 -362 109.90%
NP 2,950 3,713 3,768 7,080 753 4,985 7,550 -46.52%
-
NP to SH 3,128 3,994 3,970 7,661 1,404 5,164 7,759 -45.39%
-
Tax Rate 27.20% 17.76% 17.31% 2.56% 29.76% -3.85% 4.58% -
Total Cost 22,555 22,450 22,989 21,441 26,238 24,824 22,884 -0.95%
-
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 - 16,746 - -
Div Payout % - 139.76% - 72.86% - 324.29% - -
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 11.57% 14.19% 14.08% 24.82% 2.79% 16.72% 24.81% -
ROE 1.12% 1.46% 1.45% 2.86% 0.52% 1.97% 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 4.57 4.69 4.79 5.11 4.84 5.34 5.45 -11.06%
EPS 0.56 0.72 0.71 1.37 0.25 0.93 1.39 -45.42%
DPS 0.00 1.00 0.00 1.00 0.00 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 4.27 4.38 4.48 4.77 4.51 4.99 5.09 -11.04%
EPS 0.52 0.67 0.66 1.28 0.23 0.86 1.30 -45.68%
DPS 0.00 0.93 0.00 0.93 0.00 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 9.52 9.92 11.27 11.65 14.99 14.79 13.02 -18.82%
P/EPS 77.63 64.99 75.93 43.35 288.25 85.40 51.08 32.15%
EY 1.29 1.54 1.32 2.31 0.35 1.17 1.96 -24.31%
DY 0.00 2.15 0.00 1.68 0.00 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 8.97 9.81 11.16 10.96 13.55 14.51 14.58 -27.64%
P/EPS 73.17 64.29 75.22 40.80 260.42 83.77 57.19 17.83%
EY 1.37 1.56 1.33 2.45 0.38 1.19 1.75 -15.04%
DY 0.00 2.17 0.00 1.79 0.00 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