Highlights

[N2N] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     17.24%    YoY -     179.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,116 30,360 31,327 30,356 29,518 26,748 26,611 15.74%
  QoQ % 9.08% -3.09% 3.20% 2.84% 10.36% 0.51% -
  Horiz. % 124.44% 114.09% 117.72% 114.07% 110.92% 100.51% 100.00%
PBT 6,380 6,292 6,180 5,662 4,792 4,088 1,948 121.02%
  QoQ % 1.40% 1.81% 9.14% 18.17% 17.22% 109.86% -
  Horiz. % 327.52% 323.00% 317.25% 290.69% 246.00% 209.86% 100.00%
Tax -38 -76 -137 -105 -52 -60 -159 -61.59%
  QoQ % 50.00% 44.53% -30.06% -102.56% 13.33% 62.26% -
  Horiz. % 23.90% 47.80% 86.16% 66.25% 32.70% 37.74% 100.00%
NP 6,342 6,216 6,043 5,557 4,740 4,028 1,789 133.03%
  QoQ % 2.03% 2.86% 8.74% 17.24% 17.68% 125.15% -
  Horiz. % 354.50% 347.46% 337.79% 310.64% 264.95% 225.15% 100.00%
NP to SH 6,342 6,216 6,043 5,557 4,740 4,028 1,789 133.03%
  QoQ % 2.03% 2.86% 8.74% 17.24% 17.68% 125.15% -
  Horiz. % 354.50% 347.46% 337.79% 310.64% 264.95% 225.15% 100.00%
Tax Rate 0.60 % 1.21 % 2.22 % 1.86 % 1.09 % 1.47 % 8.16 % -82.53%
  QoQ % -50.41% -45.50% 19.35% 70.64% -25.85% -81.99% -
  Horiz. % 7.35% 14.83% 27.21% 22.79% 13.36% 18.01% 100.00%
Total Cost 26,774 24,144 25,284 24,798 24,778 22,720 24,822 5.19%
  QoQ % 10.89% -4.51% 1.96% 0.08% 9.06% -8.47% -
  Horiz. % 107.86% 97.27% 101.86% 99.91% 99.82% 91.53% 100.00%
Net Worth 51,144 53,675 49,747 46,837 44,460 40,576 39,864 18.12%
  QoQ % -4.72% 7.89% 6.21% 5.35% 9.57% 1.78% -
  Horiz. % 128.29% 134.64% 124.79% 117.49% 111.53% 101.78% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,418 18,648 - - - - - -
  QoQ % -49.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.51% 100.00% - - - - -
Div Payout % 148.51 % 300.00 % - % - % - % - % - % -
  QoQ % -50.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.50% 100.00% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 51,144 53,675 49,747 46,837 44,460 40,576 39,864 18.12%
  QoQ % -4.72% 7.89% 6.21% 5.35% 9.57% 1.78% -
  Horiz. % 128.29% 134.64% 124.79% 117.49% 111.53% 101.78% 100.00%
NOSH 313,960 310,800 302,050 299,856 299,999 296,176 298,166 3.51%
  QoQ % 1.02% 2.90% 0.73% -0.05% 1.29% -0.67% -
  Horiz. % 105.30% 104.24% 101.30% 100.57% 100.61% 99.33% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.15 % 20.47 % 19.29 % 18.31 % 16.06 % 15.06 % 6.72 % 101.39%
  QoQ % -6.45% 6.12% 5.35% 14.01% 6.64% 124.11% -
  Horiz. % 284.97% 304.61% 287.05% 272.47% 238.99% 224.11% 100.00%
ROE 12.40 % 11.58 % 12.15 % 11.87 % 10.66 % 9.93 % 4.49 % 97.21%
  QoQ % 7.08% -4.69% 2.36% 11.35% 7.35% 121.16% -
  Horiz. % 276.17% 257.91% 270.60% 264.37% 237.42% 221.16% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.55 9.77 10.37 10.12 9.84 9.03 8.92 11.87%
  QoQ % 7.98% -5.79% 2.47% 2.85% 8.97% 1.23% -
  Horiz. % 118.27% 109.53% 116.26% 113.45% 110.31% 101.23% 100.00%
EPS 2.02 2.00 2.02 1.85 1.58 1.36 0.60 125.13%
  QoQ % 1.00% -0.99% 9.19% 17.09% 16.18% 126.67% -
  Horiz. % 336.67% 333.33% 336.67% 308.33% 263.33% 226.67% 100.00%
DPS 3.00 6.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
NAPS 0.1629 0.1727 0.1647 0.1562 0.1482 0.1370 0.1337 14.12%
  QoQ % -5.67% 4.86% 5.44% 5.40% 8.18% 2.47% -
  Horiz. % 121.84% 129.17% 123.19% 116.83% 110.85% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.54 5.08 5.24 5.08 4.94 4.47 4.45 15.77%
  QoQ % 9.06% -3.05% 3.15% 2.83% 10.51% 0.45% -
  Horiz. % 124.49% 114.16% 117.75% 114.16% 111.01% 100.45% 100.00%
EPS 1.06 1.04 1.01 0.93 0.79 0.67 0.30 132.52%
  QoQ % 1.92% 2.97% 8.60% 17.72% 17.91% 123.33% -
  Horiz. % 353.33% 346.67% 336.67% 310.00% 263.33% 223.33% 100.00%
DPS 1.58 3.12 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -49.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.64% 100.00% - - - - -
NAPS 0.0855 0.0898 0.0832 0.0783 0.0744 0.0679 0.0667 18.06%
  QoQ % -4.79% 7.93% 6.26% 5.24% 9.57% 1.80% -
  Horiz. % 128.19% 134.63% 124.74% 117.39% 111.54% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.0500 0.8100 0.4950 0.4500 0.4700 0.4250 0.4600 -
P/RPS 9.95 8.29 4.77 4.45 4.78 4.71 5.15 55.31%
  QoQ % 20.02% 73.79% 7.19% -6.90% 1.49% -8.54% -
  Horiz. % 193.20% 160.97% 92.62% 86.41% 92.82% 91.46% 100.00%
P/EPS 51.98 40.50 24.74 24.28 29.75 31.25 76.67 -22.88%
  QoQ % 28.35% 63.70% 1.89% -18.39% -4.80% -59.24% -
  Horiz. % 67.80% 52.82% 32.27% 31.67% 38.80% 40.76% 100.00%
EY 1.92 2.47 4.04 4.12 3.36 3.20 1.30 29.78%
  QoQ % -22.27% -38.86% -1.94% 22.62% 5.00% 146.15% -
  Horiz. % 147.69% 190.00% 310.77% 316.92% 258.46% 246.15% 100.00%
DY 2.86 7.41 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -61.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.60% 100.00% - - - - -
P/NAPS 6.45 4.69 3.01 2.88 3.17 3.10 3.44 52.23%
  QoQ % 37.53% 55.81% 4.51% -9.15% 2.26% -9.88% -
  Horiz. % 187.50% 136.34% 87.50% 83.72% 92.15% 90.12% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.9200 1.0400 0.7750 0.4900 0.4350 0.4350 0.4550 -
P/RPS 8.72 10.65 7.47 4.84 4.42 4.82 5.10 43.13%
  QoQ % -18.12% 42.57% 54.34% 9.50% -8.30% -5.49% -
  Horiz. % 170.98% 208.82% 146.47% 94.90% 86.67% 94.51% 100.00%
P/EPS 45.54 52.00 38.74 26.44 27.53 31.99 75.83 -28.88%
  QoQ % -12.42% 34.23% 46.52% -3.96% -13.94% -57.81% -
  Horiz. % 60.06% 68.57% 51.09% 34.87% 36.30% 42.19% 100.00%
EY 2.20 1.92 2.58 3.78 3.63 3.13 1.32 40.70%
  QoQ % 14.58% -25.58% -31.75% 4.13% 15.97% 137.12% -
  Horiz. % 166.67% 145.45% 195.45% 286.36% 275.00% 237.12% 100.00%
DY 3.26 5.77 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -43.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.50% 100.00% - - - - -
P/NAPS 5.65 6.02 4.71 3.14 2.94 3.18 3.40 40.43%
  QoQ % -6.15% 27.81% 50.00% 6.80% -7.55% -6.47% -
  Horiz. % 166.18% 177.06% 138.53% 92.35% 86.47% 93.53% 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
 
 

496  218  556  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.055+0.025 
 IRIS 0.275+0.015 
 VC 0.08+0.02 
 ANZO 0.22-0.015 
 MLAB 0.05+0.01 
 KNM 0.23+0.015 
 MQTECH 0.075+0.01 
 TDEX 0.08+0.02 
 PA 0.07+0.01 

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