Highlights

[N2N] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     1.31%    YoY -     164.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,748 26,611 25,518 24,600 23,892 20,719 19,872 21.89%
  QoQ % 0.51% 4.28% 3.73% 2.96% 15.31% 4.26% -
  Horiz. % 134.60% 133.91% 128.42% 123.79% 120.23% 104.26% 100.00%
PBT 4,088 1,948 2,014 1,702 1,680 -1,155 -2,276 -
  QoQ % 109.86% -3.31% 18.37% 1.31% 245.45% 49.25% -
  Horiz. % -179.61% -85.59% -88.52% -74.78% -73.81% 50.75% 100.00%
Tax -60 -159 -24 0 0 -322 -277 -63.93%
  QoQ % 62.26% -562.50% 0.00% 0.00% 0.00% -16.11% -
  Horiz. % 21.63% 57.33% 8.65% -0.00% -0.00% 116.11% 100.00%
NP 4,028 1,789 1,990 1,702 1,680 -1,477 -2,553 -
  QoQ % 125.15% -10.13% 16.96% 1.31% 213.74% 42.15% -
  Horiz. % -157.75% -70.07% -77.96% -66.66% -65.80% 57.85% 100.00%
NP to SH 4,028 1,789 1,990 1,702 1,680 -1,477 -2,553 -
  QoQ % 125.15% -10.13% 16.96% 1.31% 213.74% 42.15% -
  Horiz. % -157.75% -70.07% -77.96% -66.66% -65.80% 57.85% 100.00%
Tax Rate 1.47 % 8.16 % 1.19 % - % - % - % - % -
  QoQ % -81.99% 585.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.53% 685.71% 100.00% - - - -
Total Cost 22,720 24,822 23,528 22,898 22,212 22,196 22,425 0.87%
  QoQ % -8.47% 5.50% 2.75% 3.09% 0.07% -1.02% -
  Horiz. % 101.31% 110.69% 104.92% 102.11% 99.05% 98.98% 100.00%
Net Worth 40,576 39,864 39,654 39,693 38,699 38,670 38,150 4.19%
  QoQ % 1.78% 0.53% -0.10% 2.57% 0.08% 1.36% -
  Horiz. % 106.36% 104.49% 103.94% 104.04% 101.44% 101.36% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,576 39,864 39,654 39,693 38,699 38,670 38,150 4.19%
  QoQ % 1.78% 0.53% -0.10% 2.57% 0.08% 1.36% -
  Horiz. % 106.36% 104.49% 103.94% 104.04% 101.44% 101.36% 100.00%
NOSH 296,176 298,166 298,599 303,928 299,999 300,000 299,218 -0.68%
  QoQ % -0.67% -0.15% -1.75% 1.31% -0.00% 0.26% -
  Horiz. % 98.98% 99.65% 99.79% 101.57% 100.26% 100.26% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.06 % 6.72 % 7.80 % 6.92 % 7.03 % -7.13 % -12.85 % -
  QoQ % 124.11% -13.85% 12.72% -1.56% 198.60% 44.51% -
  Horiz. % -117.20% -52.30% -60.70% -53.85% -54.71% 55.49% 100.00%
ROE 9.93 % 4.49 % 5.02 % 4.29 % 4.34 % -3.82 % -6.69 % -
  QoQ % 121.16% -10.56% 17.02% -1.15% 213.61% 42.90% -
  Horiz. % -148.43% -67.12% -75.04% -64.13% -64.87% 57.10% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.03 8.92 8.55 8.09 7.96 6.91 6.64 22.72%
  QoQ % 1.23% 4.33% 5.69% 1.63% 15.20% 4.07% -
  Horiz. % 135.99% 134.34% 128.77% 121.84% 119.88% 104.07% 100.00%
EPS 1.36 0.60 0.67 0.56 0.56 -0.49 -0.85 -
  QoQ % 126.67% -10.45% 19.64% 0.00% 214.29% 42.35% -
  Horiz. % -160.00% -70.59% -78.82% -65.88% -65.88% 57.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1370 0.1337 0.1328 0.1306 0.1290 0.1289 0.1275 4.90%
  QoQ % 2.47% 0.68% 1.68% 1.24% 0.08% 1.10% -
  Horiz. % 107.45% 104.86% 104.16% 102.43% 101.18% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.47 4.45 4.27 4.11 4.00 3.47 3.32 21.91%
  QoQ % 0.45% 4.22% 3.89% 2.75% 15.27% 4.52% -
  Horiz. % 134.64% 134.04% 128.61% 123.80% 120.48% 104.52% 100.00%
EPS 0.67 0.30 0.33 0.28 0.28 -0.25 -0.43 -
  QoQ % 123.33% -9.09% 17.86% 0.00% 212.00% 41.86% -
  Horiz. % -155.81% -69.77% -76.74% -65.12% -65.12% 58.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0679 0.0667 0.0663 0.0664 0.0647 0.0647 0.0638 4.24%
  QoQ % 1.80% 0.60% -0.15% 2.63% 0.00% 1.41% -
  Horiz. % 106.43% 104.55% 103.92% 104.08% 101.41% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4250 0.4600 0.5000 0.4700 0.4600 0.2600 0.2700 -
P/RPS 4.71 5.15 5.85 5.81 5.78 3.76 4.07 10.22%
  QoQ % -8.54% -11.97% 0.69% 0.52% 53.72% -7.62% -
  Horiz. % 115.72% 126.54% 143.73% 142.75% 142.01% 92.38% 100.00%
P/EPS 31.25 76.67 75.00 83.93 82.14 -52.81 -31.64 -
  QoQ % -59.24% 2.23% -10.64% 2.18% 255.54% -66.91% -
  Horiz. % -98.77% -242.32% -237.04% -265.27% -259.61% 166.91% 100.00%
EY 3.20 1.30 1.33 1.19 1.22 -1.89 -3.16 -
  QoQ % 146.15% -2.26% 11.76% -2.46% 164.55% 40.19% -
  Horiz. % -101.27% -41.14% -42.09% -37.66% -38.61% 59.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.10 3.44 3.77 3.60 3.57 2.02 2.12 28.80%
  QoQ % -9.88% -8.75% 4.72% 0.84% 76.73% -4.72% -
  Horiz. % 146.23% 162.26% 177.83% 169.81% 168.40% 95.28% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 -
Price 0.4350 0.4550 0.4900 0.5400 0.4500 0.4700 0.2300 -
P/RPS 4.82 5.10 5.73 6.67 5.65 6.81 3.46 24.71%
  QoQ % -5.49% -10.99% -14.09% 18.05% -17.03% 96.82% -
  Horiz. % 139.31% 147.40% 165.61% 192.77% 163.29% 196.82% 100.00%
P/EPS 31.99 75.83 73.50 96.43 80.36 -95.46 -26.95 -
  QoQ % -57.81% 3.17% -23.78% 20.00% 184.18% -254.21% -
  Horiz. % -118.70% -281.37% -272.73% -357.81% -298.18% 354.21% 100.00%
EY 3.13 1.32 1.36 1.04 1.24 -1.05 -3.71 -
  QoQ % 137.12% -2.94% 30.77% -16.13% 218.10% 71.70% -
  Horiz. % -84.37% -35.58% -36.66% -28.03% -33.42% 28.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.18 3.40 3.69 4.13 3.49 3.65 1.80 46.09%
  QoQ % -6.47% -7.86% -10.65% 18.34% -4.38% 102.78% -
  Horiz. % 176.67% 188.89% 205.00% 229.44% 193.89% 202.78% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers