[N2N] QoQ Annualized Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 30,360 31,327 30,356 29,518 26,748 26,611 25,518 12.29% QoQ % -3.09% 3.20% 2.84% 10.36% 0.51% 4.28% - Horiz. % 118.97% 122.76% 118.96% 115.67% 104.82% 104.28% 100.00%
PBT 6,292 6,180 5,662 4,792 4,088 1,948 2,014 113.81% QoQ % 1.81% 9.14% 18.17% 17.22% 109.86% -3.31% - Horiz. % 312.31% 306.75% 281.07% 237.86% 202.91% 96.69% 100.00%
Tax -76 -137 -105 -52 -60 -159 -24 115.79% QoQ % 44.53% -30.06% -102.56% 13.33% 62.26% -562.50% - Horiz. % 316.67% 570.83% 438.89% 216.67% 250.00% 662.50% 100.00%
NP 6,216 6,043 5,557 4,740 4,028 1,789 1,990 113.78% QoQ % 2.86% 8.74% 17.24% 17.68% 125.15% -10.13% - Horiz. % 312.26% 303.57% 279.17% 238.11% 202.34% 89.87% 100.00%
NP to SH 6,216 6,043 5,557 4,740 4,028 1,789 1,990 113.78% QoQ % 2.86% 8.74% 17.24% 17.68% 125.15% -10.13% - Horiz. % 312.26% 303.57% 279.17% 238.11% 202.34% 89.87% 100.00%
Tax Rate 1.21 % 2.22 % 1.86 % 1.09 % 1.47 % 8.16 % 1.19 % 1.12% QoQ % -45.50% 19.35% 70.64% -25.85% -81.99% 585.71% - Horiz. % 101.68% 186.55% 156.30% 91.60% 123.53% 685.71% 100.00%
Total Cost 24,144 25,284 24,798 24,778 22,720 24,822 23,528 1.74% QoQ % -4.51% 1.96% 0.08% 9.06% -8.47% 5.50% - Horiz. % 102.62% 107.46% 105.40% 105.31% 96.57% 105.50% 100.00%
Net Worth 53,675 49,747 46,837 44,460 40,576 39,864 39,654 22.39% QoQ % 7.89% 6.21% 5.35% 9.57% 1.78% 0.53% - Horiz. % 135.36% 125.45% 118.12% 112.12% 102.33% 100.53% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 18,648 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 300.00 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 53,675 49,747 46,837 44,460 40,576 39,864 39,654 22.39% QoQ % 7.89% 6.21% 5.35% 9.57% 1.78% 0.53% - Horiz. % 135.36% 125.45% 118.12% 112.12% 102.33% 100.53% 100.00%
NOSH 310,800 302,050 299,856 299,999 296,176 298,166 298,599 2.71% QoQ % 2.90% 0.73% -0.05% 1.29% -0.67% -0.15% - Horiz. % 104.09% 101.16% 100.42% 100.47% 99.19% 99.85% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.47 % 19.29 % 18.31 % 16.06 % 15.06 % 6.72 % 7.80 % 90.37% QoQ % 6.12% 5.35% 14.01% 6.64% 124.11% -13.85% - Horiz. % 262.44% 247.31% 234.74% 205.90% 193.08% 86.15% 100.00%
ROE 11.58 % 12.15 % 11.87 % 10.66 % 9.93 % 4.49 % 5.02 % 74.67% QoQ % -4.69% 2.36% 11.35% 7.35% 121.16% -10.56% - Horiz. % 230.68% 242.03% 236.45% 212.35% 197.81% 89.44% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.77 10.37 10.12 9.84 9.03 8.92 8.55 9.31% QoQ % -5.79% 2.47% 2.85% 8.97% 1.23% 4.33% - Horiz. % 114.27% 121.29% 118.36% 115.09% 105.61% 104.33% 100.00%
EPS 2.00 2.02 1.85 1.58 1.36 0.60 0.67 107.46% QoQ % -0.99% 9.19% 17.09% 16.18% 126.67% -10.45% - Horiz. % 298.51% 301.49% 276.12% 235.82% 202.99% 89.55% 100.00%
DPS 6.00 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. % 100.00% - - - - - -
NAPS 0.1727 0.1647 0.1562 0.1482 0.1370 0.1337 0.1328 19.16% QoQ % 4.86% 5.44% 5.40% 8.18% 2.47% 0.68% - Horiz. % 130.05% 124.02% 117.62% 111.60% 103.16% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.08 5.24 5.08 4.94 4.47 4.45 4.27 12.29% QoQ % -3.05% 3.15% 2.83% 10.51% 0.45% 4.22% - Horiz. % 118.97% 122.72% 118.97% 115.69% 104.68% 104.22% 100.00%
EPS 1.04 1.01 0.93 0.79 0.67 0.30 0.33 115.10% QoQ % 2.97% 8.60% 17.72% 17.91% 123.33% -9.09% - Horiz. % 315.15% 306.06% 281.82% 239.39% 203.03% 90.91% 100.00%
DPS 3.12 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. % 100.00% - - - - - -
NAPS 0.0898 0.0832 0.0783 0.0744 0.0679 0.0667 0.0663 22.44% QoQ % 7.93% 6.26% 5.24% 9.57% 1.80% 0.60% - Horiz. % 135.44% 125.49% 118.10% 112.22% 102.41% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8100 0.4950 0.4500 0.4700 0.4250 0.4600 0.5000 -
P/RPS 8.29 4.77 4.45 4.78 4.71 5.15 5.85 26.19% QoQ % 73.79% 7.19% -6.90% 1.49% -8.54% -11.97% - Horiz. % 141.71% 81.54% 76.07% 81.71% 80.51% 88.03% 100.00%
P/EPS 40.50 24.74 24.28 29.75 31.25 76.67 75.00 -33.71% QoQ % 63.70% 1.89% -18.39% -4.80% -59.24% 2.23% - Horiz. % 54.00% 32.99% 32.37% 39.67% 41.67% 102.23% 100.00%
EY 2.47 4.04 4.12 3.36 3.20 1.30 1.33 51.15% QoQ % -38.86% -1.94% 22.62% 5.00% 146.15% -2.26% - Horiz. % 185.71% 303.76% 309.77% 252.63% 240.60% 97.74% 100.00%
DY 7.41 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. % 100.00% - - - - - -
P/NAPS 4.69 3.01 2.88 3.17 3.10 3.44 3.77 15.69% QoQ % 55.81% 4.51% -9.15% 2.26% -9.88% -8.75% - Horiz. % 124.40% 79.84% 76.39% 84.08% 82.23% 91.25% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 -
Price 1.0400 0.7750 0.4900 0.4350 0.4350 0.4550 0.4900 -
P/RPS 10.65 7.47 4.84 4.42 4.82 5.10 5.73 51.23% QoQ % 42.57% 54.34% 9.50% -8.30% -5.49% -10.99% - Horiz. % 185.86% 130.37% 84.47% 77.14% 84.12% 89.01% 100.00%
P/EPS 52.00 38.74 26.44 27.53 31.99 75.83 73.50 -20.62% QoQ % 34.23% 46.52% -3.96% -13.94% -57.81% 3.17% - Horiz. % 70.75% 52.71% 35.97% 37.46% 43.52% 103.17% 100.00%
EY 1.92 2.58 3.78 3.63 3.13 1.32 1.36 25.87% QoQ % -25.58% -31.75% 4.13% 15.97% 137.12% -2.94% - Horiz. % 141.18% 189.71% 277.94% 266.91% 230.15% 97.06% 100.00%
DY 5.77 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. % 100.00% - - - - - -
P/NAPS 6.02 4.71 3.14 2.94 3.18 3.40 3.69 38.63% QoQ % 27.81% 50.00% 6.80% -7.55% -6.47% -7.86% - Horiz. % 163.14% 127.64% 85.09% 79.67% 86.18% 92.14% 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.
Comment
N2N Quarterly Results Q2 June 2013 (UnAudited).pdf 
