[N2N] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.54%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 121,736 105,044 108,992 102,732 45,456 40,424 37,204 21.82%
PBT 31,648 18,876 23,096 26,960 14,488 11,516 9,020 23.24%
Tax -1,448 -4,252 -1,152 -508 -68 0 -148 46.19%
NP 30,200 14,624 21,944 26,452 14,420 11,516 8,872 22.62%
-
NP to SH 31,036 15,048 22,356 26,772 14,496 11,608 8,872 23.18%
-
Tax Rate 4.58% 22.53% 4.99% 1.88% 0.47% 0.00% 1.64% -
Total Cost 91,536 90,420 87,048 76,280 31,036 28,908 28,332 21.56%
-
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 43,025 - 57,720 - - - -
Div Payout % - 285.92% - 215.60% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.87%
NOSH 597,878 597,878 597,877 539,054 470,649 468,064 443,600 5.09%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.81% 13.92% 20.13% 25.75% 31.72% 28.49% 23.85% -
ROE 11.35% 5.95% 9.23% 14.65% 7.90% 6.53% 5.41% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 21.81 19.53 20.25 21.36 9.66 8.64 8.39 17.24%
EPS 5.56 2.80 4.16 5.56 3.08 2.48 2.00 18.56%
DPS 0.00 8.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.45 0.38 0.39 0.38 0.37 4.78%
Adjusted Per Share Value based on latest NOSH - 539,054
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.36 17.57 18.23 17.18 7.60 6.76 6.22 21.82%
EPS 5.19 2.52 3.74 4.48 2.42 1.94 1.48 23.23%
DPS 0.00 7.20 0.00 9.65 0.00 0.00 0.00 -
NAPS 0.4575 0.4228 0.4051 0.3057 0.307 0.2975 0.2745 8.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.71 0.50 0.835 0.765 0.725 0.875 0.835 -
P/RPS 3.26 2.56 4.12 3.58 7.51 10.13 9.96 -16.97%
P/EPS 12.77 17.87 20.11 13.74 23.54 35.28 41.75 -17.90%
EY 7.83 5.60 4.97 7.28 4.25 2.83 2.40 21.76%
DY 0.00 16.00 0.00 15.69 0.00 0.00 0.00 -
P/NAPS 1.45 1.06 1.86 2.01 1.86 2.30 2.26 -7.12%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 -
Price 0.795 0.76 0.745 1.08 0.79 0.80 0.825 -
P/RPS 3.65 3.89 3.68 5.06 8.18 9.26 9.84 -15.22%
P/EPS 14.30 27.16 17.94 19.40 25.65 32.26 41.25 -16.17%
EY 6.99 3.68 5.57 5.15 3.90 3.10 2.42 19.31%
DY 0.00 10.53 0.00 11.11 0.00 0.00 0.00 -
P/NAPS 1.62 1.62 1.66 2.84 2.03 2.11 2.23 -5.18%

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