Highlights

[N2N] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -114.79%    YoY -     37.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,086 15,572 14,949 14,280 14,560 15,668 12,271 24.77%
  QoQ % 9.72% 4.17% 4.68% -1.92% -7.07% 27.68% -
  Horiz. % 139.24% 126.90% 121.82% 116.37% 118.65% 127.68% 100.00%
PBT -2,652 -4,688 -6,442 -8,768 -4,084 -1,940 -21,594 -75.39%
  QoQ % 43.43% 27.23% 26.53% -114.69% -110.52% 91.02% -
  Horiz. % 12.28% 21.71% 29.83% 40.60% 18.91% 8.98% 100.00%
Tax 0 0 -4 -4 0 0 -39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 10.26% 10.26% -0.00% -0.00% 100.00%
NP -2,652 -4,688 -6,446 -8,772 -4,084 -1,940 -21,633 -75.42%
  QoQ % 43.43% 27.27% 26.52% -114.79% -110.52% 91.03% -
  Horiz. % 12.26% 21.67% 29.80% 40.55% 18.88% 8.97% 100.00%
NP to SH -2,652 -4,688 -6,446 -8,772 -4,084 -1,940 -21,633 -75.42%
  QoQ % 43.43% 27.27% 26.52% -114.79% -110.52% 91.03% -
  Horiz. % 12.26% 21.67% 29.80% 40.55% 18.88% 8.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,738 20,260 21,395 23,052 18,644 17,608 33,904 -30.35%
  QoQ % -2.58% -5.30% -7.19% 23.64% 5.88% -48.07% -
  Horiz. % 58.22% 59.76% 63.10% 67.99% 54.99% 51.93% 100.00%
Net Worth 39,117 39,457 40,365 40,341 45,044 47,045 46,854 -11.37%
  QoQ % -0.86% -2.25% 0.06% -10.44% -4.25% 0.41% -
  Horiz. % 83.49% 84.21% 86.15% 86.10% 96.14% 100.41% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 39,117 39,457 40,365 40,341 45,044 47,045 46,854 -11.37%
  QoQ % -0.86% -2.25% 0.06% -10.44% -4.25% 0.41% -
  Horiz. % 83.49% 84.21% 86.15% 86.10% 96.14% 100.41% 100.00%
NOSH 301,363 300,512 298,341 299,045 300,294 303,125 298,434 0.65%
  QoQ % 0.28% 0.73% -0.24% -0.42% -0.93% 1.57% -
  Horiz. % 100.98% 100.70% 99.97% 100.20% 100.62% 101.57% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.52 % -30.11 % -43.12 % -61.43 % -28.05 % -12.38 % -176.29 % -80.30%
  QoQ % 48.46% 30.17% 29.81% -119.00% -126.58% 92.98% -
  Horiz. % 8.80% 17.08% 24.46% 34.85% 15.91% 7.02% 100.00%
ROE -6.78 % -11.88 % -15.97 % -21.74 % -9.07 % -4.12 % -46.17 % -72.26%
  QoQ % 42.93% 25.61% 26.54% -139.69% -120.15% 91.08% -
  Horiz. % 14.68% 25.73% 34.59% 47.09% 19.64% 8.92% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.67 5.18 5.01 4.78 4.85 5.17 4.11 24.00%
  QoQ % 9.46% 3.39% 4.81% -1.44% -6.19% 25.79% -
  Horiz. % 137.96% 126.03% 121.90% 116.30% 118.00% 125.79% 100.00%
EPS -0.88 -1.56 -2.16 -2.93 -1.36 -0.64 -7.25 -75.58%
  QoQ % 43.59% 27.78% 26.28% -115.44% -112.50% 91.17% -
  Horiz. % 12.14% 21.52% 29.79% 40.41% 18.76% 8.83% 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 0.1298 0.1313 0.1353 0.1349 0.1500 0.1552 0.1570 -11.94%
  QoQ % -1.14% -2.96% 0.30% -10.07% -3.35% -1.15% -
  Horiz. % 82.68% 83.63% 86.18% 85.92% 95.54% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.86 2.60 2.50 2.39 2.44 2.62 2.05 24.93%
  QoQ % 10.00% 4.00% 4.60% -2.05% -6.87% 27.80% -
  Horiz. % 139.51% 126.83% 121.95% 116.59% 119.02% 127.80% 100.00%
EPS -0.44 -0.78 -1.08 -1.47 -0.68 -0.32 -3.62 -75.56%
  QoQ % 43.59% 27.78% 26.53% -116.18% -112.50% 91.16% -
  Horiz. % 12.15% 21.55% 29.83% 40.61% 18.78% 8.84% 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 0.0654 0.0660 0.0675 0.0675 0.0753 0.0787 0.0784 -11.41%
  QoQ % -0.91% -2.22% 0.00% -10.36% -4.32% 0.38% -
  Horiz. % 83.42% 84.18% 86.10% 86.10% 96.05% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2400 0.2600 0.2800 0.2900 0.2700 0.2800 0.3100 -
P/RPS 4.23 5.02 5.59 6.07 5.57 5.42 7.54 -32.05%
  QoQ % -15.74% -10.20% -7.91% 8.98% 2.77% -28.12% -
  Horiz. % 56.10% 66.58% 74.14% 80.50% 73.87% 71.88% 100.00%
P/EPS -27.27 -16.67 -12.96 -9.89 -19.85 -43.75 -4.28 244.85%
  QoQ % -63.59% -28.63% -31.04% 50.18% 54.63% -922.20% -
  Horiz. % 637.15% 389.49% 302.80% 231.07% 463.79% 1,022.20% 100.00%
EY -3.67 -6.00 -7.72 -10.11 -5.04 -2.29 -23.38 -71.00%
  QoQ % 38.83% 22.28% 23.64% -100.60% -120.09% 90.21% -
  Horiz. % 15.70% 25.66% 33.02% 43.24% 21.56% 9.79% 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 1.85 1.98 2.07 2.15 1.80 1.80 1.97 -4.11%
  QoQ % -6.57% -4.35% -3.72% 19.44% 0.00% -8.63% -
  Horiz. % 93.91% 100.51% 105.08% 109.14% 91.37% 91.37% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 13/05/10 24/02/10 -
Price 0.2500 0.2500 0.2700 0.2800 0.3000 0.2800 0.2800 -
P/RPS 4.41 4.82 5.39 5.86 6.19 5.42 6.81 -25.21%
  QoQ % -8.51% -10.58% -8.02% -5.33% 14.21% -20.41% -
  Horiz. % 64.76% 70.78% 79.15% 86.05% 90.90% 79.59% 100.00%
P/EPS -28.41 -16.03 -12.50 -9.55 -22.06 -43.75 -3.86 279.76%
  QoQ % -77.23% -28.24% -30.89% 56.71% 49.58% -1,033.42% -
  Horiz. % 736.01% 415.29% 323.83% 247.41% 571.50% 1,133.42% 100.00%
EY -3.52 -6.24 -8.00 -10.48 -4.53 -2.29 -25.89 -73.66%
  QoQ % 43.59% 22.00% 23.66% -131.35% -97.82% 91.15% -
  Horiz. % 13.60% 24.10% 30.90% 40.48% 17.50% 8.85% 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 1.93 1.90 2.00 2.08 2.00 1.80 1.78 5.56%
  QoQ % 1.58% -5.00% -3.85% 4.00% 11.11% 1.12% -
  Horiz. % 108.43% 106.74% 112.36% 116.85% 112.36% 101.12% 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
 
 

518  275  657  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS