[N2N] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 40.3%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 27,669 28,156 30,096 11,364 10,528 10,512 10,670 88.42%
PBT 7,758 5,013 9,909 3,622 2,691 3,369 2,837 95.19%
Tax -1,365 -21 -11 -17 -85 -10 0 -
NP 6,393 4,992 9,898 3,605 2,606 3,359 2,837 71.62%
-
NP to SH 6,469 5,092 9,944 3,624 2,583 3,394 2,868 71.73%
-
Tax Rate 17.59% 0.42% 0.11% 0.47% 3.16% 0.30% 0.00% -
Total Cost 21,276 23,164 20,198 7,759 7,922 7,153 7,833 94.31%
-
Net Worth 187,914 187,804 187,622 183,553 178,490 181,650 181,639 2.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 4,695 - - - - 4,779 -
Div Payout % - 92.21% - - - - 166.67% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 187,914 187,804 187,622 183,553 178,490 181,650 181,639 2.28%
NOSH 477,124 477,124 469,056 470,649 476,432 478,028 477,999 -0.12%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.11% 17.73% 32.89% 31.72% 24.75% 31.95% 26.59% -
ROE 3.44% 2.71% 5.30% 1.97% 1.45% 1.87% 1.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.89 6.00 6.42 2.41 2.24 2.20 2.23 90.73%
EPS 1.38 1.08 2.12 0.77 0.55 0.71 0.60 73.97%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.40 0.40 0.40 0.39 0.38 0.38 0.38 3.46%
Adjusted Per Share Value based on latest NOSH - 470,649
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.63 4.71 5.03 1.90 1.76 1.76 1.78 88.80%
EPS 1.08 0.85 1.66 0.61 0.43 0.57 0.48 71.45%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.3143 0.3141 0.3138 0.307 0.2985 0.3038 0.3038 2.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.935 0.75 0.725 0.755 0.805 0.885 -
P/RPS 15.62 15.59 11.69 30.03 33.68 36.61 39.65 -46.16%
P/EPS 66.81 86.21 35.38 94.16 137.29 113.38 147.50 -40.93%
EY 1.50 1.16 2.83 1.06 0.73 0.88 0.68 69.21%
DY 0.00 1.07 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 2.30 2.34 1.88 1.86 1.99 2.12 2.33 -0.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 -
Price 0.995 0.95 0.73 0.79 0.745 0.76 0.81 -
P/RPS 16.89 15.84 11.38 32.72 33.24 34.56 36.29 -39.85%
P/EPS 72.26 87.60 34.43 102.60 135.48 107.04 135.00 -34.00%
EY 1.38 1.14 2.90 0.97 0.74 0.93 0.74 51.33%
DY 0.00 1.05 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 2.49 2.38 1.83 2.03 1.96 2.00 2.13 10.94%

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