Highlights

[N2N] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     91.03%    YoY -     88.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,949 14,280 14,560 15,668 12,271 12,918 13,478 7.13%
  QoQ % 4.68% -1.92% -7.07% 27.68% -5.01% -4.15% -
  Horiz. % 110.91% 105.95% 108.03% 116.25% 91.04% 95.85% 100.00%
PBT -6,442 -8,768 -4,084 -1,940 -21,594 -14,026 -16,094 -45.60%
  QoQ % 26.53% -114.69% -110.52% 91.02% -53.95% 12.85% -
  Horiz. % 40.03% 54.48% 25.38% 12.05% 134.17% 87.15% 100.00%
Tax -4 -4 0 0 -39 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.26% 10.26% -0.00% -0.00% 100.00% - -
NP -6,446 -8,772 -4,084 -1,940 -21,633 -14,026 -16,094 -45.57%
  QoQ % 26.52% -114.79% -110.52% 91.03% -54.23% 12.85% -
  Horiz. % 40.05% 54.50% 25.38% 12.05% 134.42% 87.15% 100.00%
NP to SH -6,446 -8,772 -4,084 -1,940 -21,633 -14,026 -16,094 -45.57%
  QoQ % 26.52% -114.79% -110.52% 91.03% -54.23% 12.85% -
  Horiz. % 40.05% 54.50% 25.38% 12.05% 134.42% 87.15% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,395 23,052 18,644 17,608 33,904 26,945 29,572 -19.36%
  QoQ % -7.19% 23.64% 5.88% -48.07% 25.83% -8.88% -
  Horiz. % 72.35% 77.95% 63.05% 59.54% 114.65% 91.12% 100.00%
Net Worth 40,365 40,341 45,044 47,045 46,854 57,979 60,263 -23.39%
  QoQ % 0.06% -10.44% -4.25% 0.41% -19.19% -3.79% -
  Horiz. % 66.98% 66.94% 74.75% 78.07% 77.75% 96.21% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 40,365 40,341 45,044 47,045 46,854 57,979 60,263 -23.39%
  QoQ % 0.06% -10.44% -4.25% 0.41% -19.19% -3.79% -
  Horiz. % 66.98% 66.94% 74.75% 78.07% 77.75% 96.21% 100.00%
NOSH 298,341 299,045 300,294 303,125 298,434 298,863 298,037 0.07%
  QoQ % -0.24% -0.42% -0.93% 1.57% -0.14% 0.28% -
  Horiz. % 100.10% 100.34% 100.76% 101.71% 100.13% 100.28% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -43.12 % -61.43 % -28.05 % -12.38 % -176.29 % -108.58 % -119.41 % -49.20%
  QoQ % 29.81% -119.00% -126.58% 92.98% -62.36% 9.07% -
  Horiz. % 36.11% 51.44% 23.49% 10.37% 147.63% 90.93% 100.00%
ROE -15.97 % -21.74 % -9.07 % -4.12 % -46.17 % -24.19 % -26.71 % -28.96%
  QoQ % 26.54% -139.69% -120.15% 91.08% -90.86% 9.43% -
  Horiz. % 59.79% 81.39% 33.96% 15.42% 172.86% 90.57% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.01 4.78 4.85 5.17 4.11 4.32 4.52 7.08%
  QoQ % 4.81% -1.44% -6.19% 25.79% -4.86% -4.42% -
  Horiz. % 110.84% 105.75% 107.30% 114.38% 90.93% 95.58% 100.00%
EPS -2.16 -2.93 -1.36 -0.64 -7.25 -4.69 -5.40 -45.62%
  QoQ % 26.28% -115.44% -112.50% 91.17% -54.58% 13.15% -
  Horiz. % 40.00% 54.26% 25.19% 11.85% 134.26% 86.85% 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 0.1353 0.1349 0.1500 0.1552 0.1570 0.1940 0.2022 -23.44%
  QoQ % 0.30% -10.07% -3.35% -1.15% -19.07% -4.06% -
  Horiz. % 66.91% 66.72% 74.18% 76.76% 77.65% 95.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.50 2.39 2.44 2.62 2.05 2.16 2.25 7.26%
  QoQ % 4.60% -2.05% -6.87% 27.80% -5.09% -4.00% -
  Horiz. % 111.11% 106.22% 108.44% 116.44% 91.11% 96.00% 100.00%
EPS -1.08 -1.47 -0.68 -0.32 -3.62 -2.35 -2.69 -45.49%
  QoQ % 26.53% -116.18% -112.50% 91.16% -54.04% 12.64% -
  Horiz. % 40.15% 54.65% 25.28% 11.90% 134.57% 87.36% 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 0.0675 0.0675 0.0753 0.0787 0.0784 0.0970 0.1008 -23.40%
  QoQ % 0.00% -10.36% -4.32% 0.38% -19.18% -3.77% -
  Horiz. % 66.96% 66.96% 74.70% 78.08% 77.78% 96.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2900 0.2700 0.2800 0.3100 0.2500 0.3500 -
P/RPS 5.59 6.07 5.57 5.42 7.54 5.78 7.74 -19.46%
  QoQ % -7.91% 8.98% 2.77% -28.12% 30.45% -25.32% -
  Horiz. % 72.22% 78.42% 71.96% 70.03% 97.42% 74.68% 100.00%
P/EPS -12.96 -9.89 -19.85 -43.75 -4.28 -5.33 -6.48 58.54%
  QoQ % -31.04% 50.18% 54.63% -922.20% 19.70% 17.75% -
  Horiz. % 200.00% 152.62% 306.33% 675.15% 66.05% 82.25% 100.00%
EY -7.72 -10.11 -5.04 -2.29 -23.38 -18.77 -15.43 -36.90%
  QoQ % 23.64% -100.60% -120.09% 90.21% -24.56% -21.65% -
  Horiz. % 50.03% 65.52% 32.66% 14.84% 151.52% 121.65% 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 2.07 2.15 1.80 1.80 1.97 1.29 1.73 12.67%
  QoQ % -3.72% 19.44% 0.00% -8.63% 52.71% -25.43% -
  Horiz. % 119.65% 124.28% 104.05% 104.05% 113.87% 74.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 30/11/10 24/08/10 13/05/10 24/02/10 24/11/09 24/08/09 -
Price 0.2700 0.2800 0.3000 0.2800 0.2800 0.3100 0.2900 -
P/RPS 5.39 5.86 6.19 5.42 6.81 7.17 6.41 -10.88%
  QoQ % -8.02% -5.33% 14.21% -20.41% -5.02% 11.86% -
  Horiz. % 84.09% 91.42% 96.57% 84.56% 106.24% 111.86% 100.00%
P/EPS -12.50 -9.55 -22.06 -43.75 -3.86 -6.61 -5.37 75.37%
  QoQ % -30.89% 56.71% 49.58% -1,033.42% 41.60% -23.09% -
  Horiz. % 232.77% 177.84% 410.80% 814.71% 71.88% 123.09% 100.00%
EY -8.00 -10.48 -4.53 -2.29 -25.89 -15.14 -18.62 -42.97%
  QoQ % 23.66% -131.35% -97.82% 91.15% -71.00% 18.69% -
  Horiz. % 42.96% 56.28% 24.33% 12.30% 139.04% 81.31% 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 2.00 2.08 2.00 1.80 1.78 1.60 1.43 24.99%
  QoQ % -3.85% 4.00% 11.11% 1.12% 11.25% 11.89% -
  Horiz. % 139.86% 145.45% 139.86% 125.87% 124.48% 111.89% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

157  865  579  913 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 QES 0.355-0.025 
 LUSTER 0.195+0.01 
 VIZIONE 0.22-0.05 
 SAPNRG 0.120.00 
 BIOHLDG 0.305+0.005 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS