[N2N] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -72.81%
YoY- -85.52%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 27,117 25,505 26,991 31,553 25,450 25,238 28,156 -0.62%
PBT 5,722 4,052 1,072 10,233 5,729 3,463 5,013 2.22%
Tax -135 -1,102 -319 -648 -272 -1,341 -21 36.34%
NP 5,587 2,950 753 9,585 5,457 2,122 4,992 1.89%
-
NP to SH 5,610 3,128 1,404 9,694 5,559 2,213 5,092 1.62%
-
Tax Rate 2.36% 27.20% 29.76% 6.33% 4.75% 38.72% 0.42% -
Total Cost 21,530 22,555 26,238 21,968 19,993 23,116 23,164 -1.21%
-
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,582 - - - - - 4,695 2.92%
Div Payout % 99.50% - - - - - 92.21% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 477,124 3.82%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.60% 11.57% 2.79% 30.38% 21.44% 8.41% 17.73% -
ROE 1.93% 1.12% 0.52% 3.62% 2.16% 0.84% 2.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.86 4.57 4.84 5.65 4.56 4.41 6.00 -3.44%
EPS 1.01 0.56 0.25 1.74 1.00 0.39 1.08 -1.11%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 0.52 0.50 0.48 0.48 0.46 0.46 0.40 4.46%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.54 4.27 4.51 5.28 4.26 4.22 4.71 -0.61%
EPS 0.94 0.52 0.23 1.62 0.93 0.37 0.85 1.69%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.79 2.75%
NAPS 0.4855 0.4668 0.4481 0.4482 0.4295 0.4399 0.3141 7.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.455 0.435 0.725 0.675 0.72 1.26 0.935 -
P/RPS 9.37 9.52 14.99 11.94 15.79 28.54 15.59 -8.13%
P/EPS 45.27 77.63 288.25 38.87 72.31 325.53 86.21 -10.17%
EY 2.21 1.29 0.35 2.57 1.38 0.31 1.16 11.33%
DY 2.20 0.00 0.00 0.00 0.00 0.00 1.07 12.75%
P/NAPS 0.88 0.87 1.51 1.41 1.57 2.74 2.34 -15.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 23/11/22 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 -
Price 0.46 0.41 0.655 0.735 0.725 1.13 0.95 -
P/RPS 9.47 8.97 13.55 13.00 15.90 25.60 15.84 -8.21%
P/EPS 45.77 73.17 260.42 42.33 72.81 291.95 87.60 -10.25%
EY 2.18 1.37 0.38 2.36 1.37 0.34 1.14 11.40%
DY 2.17 0.00 0.00 0.00 0.00 0.00 1.05 12.85%
P/NAPS 0.88 0.82 1.36 1.53 1.58 2.46 2.38 -15.27%

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