Highlights

[N2N] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 03-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-May-2020  [#3]
Profit Trend QoQ -     3.72%    YoY -     70.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,600 23,892 20,719 19,872 17,086 15,572 14,949 39.43%
  QoQ % 2.96% 15.31% 4.26% 16.31% 9.72% 4.17% -
  Horiz. % 164.56% 159.82% 138.60% 132.93% 114.30% 104.17% 100.00%
PBT 1,702 1,680 -1,155 -2,276 -2,652 -4,688 -6,442 -
  QoQ % 1.31% 245.45% 49.25% 14.18% 43.43% 27.23% -
  Horiz. % -26.42% -26.08% 17.93% 35.33% 41.17% 72.77% 100.00%
Tax 0 0 -322 -277 0 0 -4 -
  QoQ % 0.00% 0.00% -16.11% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 8,050.00% 6,933.33% -0.00% -0.00% 100.00%
NP 1,702 1,680 -1,477 -2,553 -2,652 -4,688 -6,446 -
  QoQ % 1.31% 213.74% 42.15% 3.72% 43.43% 27.27% -
  Horiz. % -26.40% -26.06% 22.91% 39.61% 41.14% 72.73% 100.00%
NP to SH 1,702 1,680 -1,477 -2,553 -2,652 -4,688 -6,446 -
  QoQ % 1.31% 213.74% 42.15% 3.72% 43.43% 27.27% -
  Horiz. % -26.40% -26.06% 22.91% 39.61% 41.14% 72.73% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 22,898 22,212 22,196 22,425 19,738 20,260 21,395 4.63%
  QoQ % 3.09% 0.07% -1.02% 13.62% -2.58% -5.30% -
  Horiz. % 107.03% 103.82% 103.74% 104.82% 92.26% 94.70% 100.00%
Net Worth 39,693 38,699 38,670 38,150 39,117 39,457 40,365 -1.11%
  QoQ % 2.57% 0.08% 1.36% -2.47% -0.86% -2.25% -
  Horiz. % 98.33% 95.87% 95.80% 94.51% 96.91% 97.75% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,693 38,699 38,670 38,150 39,117 39,457 40,365 -1.11%
  QoQ % 2.57% 0.08% 1.36% -2.47% -0.86% -2.25% -
  Horiz. % 98.33% 95.87% 95.80% 94.51% 96.91% 97.75% 100.00%
NOSH 303,928 299,999 300,000 299,218 301,363 300,512 298,341 1.25%
  QoQ % 1.31% -0.00% 0.26% -0.71% 0.28% 0.73% -
  Horiz. % 101.87% 100.56% 100.56% 100.29% 101.01% 100.73% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.92 % 7.03 % -7.13 % -12.85 % -15.52 % -30.11 % -43.12 % -
  QoQ % -1.56% 198.60% 44.51% 17.20% 48.46% 30.17% -
  Horiz. % -16.05% -16.30% 16.54% 29.80% 35.99% 69.83% 100.00%
ROE 4.29 % 4.34 % -3.82 % -6.69 % -6.78 % -11.88 % -15.97 % -
  QoQ % -1.15% 213.61% 42.90% 1.33% 42.93% 25.61% -
  Horiz. % -26.86% -27.18% 23.92% 41.89% 42.45% 74.39% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.09 7.96 6.91 6.64 5.67 5.18 5.01 37.68%
  QoQ % 1.63% 15.20% 4.07% 17.11% 9.46% 3.39% -
  Horiz. % 161.48% 158.88% 137.92% 132.53% 113.17% 103.39% 100.00%
EPS 0.56 0.56 -0.49 -0.85 -0.88 -1.56 -2.16 -
  QoQ % 0.00% 214.29% 42.35% 3.41% 43.59% 27.78% -
  Horiz. % -25.93% -25.93% 22.69% 39.35% 40.74% 72.22% 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 0.1306 0.1290 0.1289 0.1275 0.1298 0.1313 0.1353 -2.33%
  QoQ % 1.24% 0.08% 1.10% -1.77% -1.14% -2.96% -
  Horiz. % 96.53% 95.34% 95.27% 94.24% 95.93% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.11 4.00 3.47 3.32 2.86 2.60 2.50 39.34%
  QoQ % 2.75% 15.27% 4.52% 16.08% 10.00% 4.00% -
  Horiz. % 164.40% 160.00% 138.80% 132.80% 114.40% 104.00% 100.00%
EPS 0.28 0.28 -0.25 -0.43 -0.44 -0.78 -1.08 -
  QoQ % 0.00% 212.00% 41.86% 2.27% 43.59% 27.78% -
  Horiz. % -25.93% -25.93% 23.15% 39.81% 40.74% 72.22% 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 0.0664 0.0647 0.0647 0.0638 0.0654 0.0660 0.0675 -1.09%
  QoQ % 2.63% 0.00% 1.41% -2.45% -0.91% -2.22% -
  Horiz. % 98.37% 95.85% 95.85% 94.52% 96.89% 97.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4700 0.4600 0.2600 0.2700 0.2400 0.2600 0.2800 -
P/RPS 5.81 5.78 3.76 4.07 4.23 5.02 5.59 2.61%
  QoQ % 0.52% 53.72% -7.62% -3.78% -15.74% -10.20% -
  Horiz. % 103.94% 103.40% 67.26% 72.81% 75.67% 89.80% 100.00%
P/EPS 83.93 82.14 -52.81 -31.64 -27.27 -16.67 -12.96 -
  QoQ % 2.18% 255.54% -66.91% -16.02% -63.59% -28.63% -
  Horiz. % -647.61% -633.80% 407.48% 244.14% 210.42% 128.63% 100.00%
EY 1.19 1.22 -1.89 -3.16 -3.67 -6.00 -7.72 -
  QoQ % -2.46% 164.55% 40.19% 13.90% 38.83% 22.28% -
  Horiz. % -15.41% -15.80% 24.48% 40.93% 47.54% 77.72% 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 3.60 3.57 2.02 2.12 1.85 1.98 2.07 44.67%
  QoQ % 0.84% 76.73% -4.72% 14.59% -6.57% -4.35% -
  Horiz. % 173.91% 172.46% 97.58% 102.42% 89.37% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 25/05/11 22/02/11 -
Price 0.5400 0.4500 0.4700 0.2300 0.2500 0.2500 0.2700 -
P/RPS 6.67 5.65 6.81 3.46 4.41 4.82 5.39 15.28%
  QoQ % 18.05% -17.03% 96.82% -21.54% -8.51% -10.58% -
  Horiz. % 123.75% 104.82% 126.35% 64.19% 81.82% 89.42% 100.00%
P/EPS 96.43 80.36 -95.46 -26.95 -28.41 -16.03 -12.50 -
  QoQ % 20.00% 184.18% -254.21% 5.14% -77.23% -28.24% -
  Horiz. % -771.44% -642.88% 763.68% 215.60% 227.28% 128.24% 100.00%
EY 1.04 1.24 -1.05 -3.71 -3.52 -6.24 -8.00 -
  QoQ % -16.13% 218.10% 71.70% -5.40% 43.59% 22.00% -
  Horiz. % -13.00% -15.50% 13.12% 46.38% 44.00% 78.00% 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 4.13 3.49 3.65 1.80 1.93 1.90 2.00 62.23%
  QoQ % 18.34% -4.38% 102.78% -6.74% 1.58% -5.00% -
  Horiz. % 206.50% 174.50% 182.50% 90.00% 96.50% 95.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

437  354  529  857 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 JAG 0.09+0.01 
 AIRASIA 0.84+0.015 
 CAREPLS 1.50+0.31 
 AAX 0.115+0.005 
 HLT 0.885+0.19 
 K1 0.48+0.035 
 ARMADA 0.250.00 
 HLT-WA 0.58+0.14 

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