Highlights

[N2N] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     27.27%    YoY -     -141.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 20,719 19,872 17,086 15,572 14,949 14,280 14,560 26.43%
  QoQ % 4.26% 16.31% 9.72% 4.17% 4.68% -1.92% -
  Horiz. % 142.30% 136.48% 117.35% 106.95% 102.67% 98.08% 100.00%
PBT -1,155 -2,276 -2,652 -4,688 -6,442 -8,768 -4,084 -56.82%
  QoQ % 49.25% 14.18% 43.43% 27.23% 26.53% -114.69% -
  Horiz. % 28.28% 55.73% 64.94% 114.79% 157.74% 214.69% 100.00%
Tax -322 -277 0 0 -4 -4 0 -
  QoQ % -16.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,050.00% 6,933.33% -0.00% -0.00% 100.00% 100.00% -
NP -1,477 -2,553 -2,652 -4,688 -6,446 -8,772 -4,084 -49.14%
  QoQ % 42.15% 3.72% 43.43% 27.27% 26.52% -114.79% -
  Horiz. % 36.17% 62.52% 64.94% 114.79% 157.84% 214.79% 100.00%
NP to SH -1,477 -2,553 -2,652 -4,688 -6,446 -8,772 -4,084 -49.14%
  QoQ % 42.15% 3.72% 43.43% 27.27% 26.52% -114.79% -
  Horiz. % 36.17% 62.52% 64.94% 114.79% 157.84% 214.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 22,196 22,425 19,738 20,260 21,395 23,052 18,644 12.29%
  QoQ % -1.02% 13.62% -2.58% -5.30% -7.19% 23.64% -
  Horiz. % 119.05% 120.28% 105.87% 108.67% 114.76% 123.64% 100.00%
Net Worth 38,670 38,150 39,117 39,457 40,365 40,341 45,044 -9.65%
  QoQ % 1.36% -2.47% -0.86% -2.25% 0.06% -10.44% -
  Horiz. % 85.85% 84.70% 86.84% 87.60% 89.61% 89.56% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 38,670 38,150 39,117 39,457 40,365 40,341 45,044 -9.65%
  QoQ % 1.36% -2.47% -0.86% -2.25% 0.06% -10.44% -
  Horiz. % 85.85% 84.70% 86.84% 87.60% 89.61% 89.56% 100.00%
NOSH 300,000 299,218 301,363 300,512 298,341 299,045 300,294 -0.07%
  QoQ % 0.26% -0.71% 0.28% 0.73% -0.24% -0.42% -
  Horiz. % 99.90% 99.64% 100.36% 100.07% 99.35% 99.58% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.13 % -12.85 % -15.52 % -30.11 % -43.12 % -61.43 % -28.05 % -59.77%
  QoQ % 44.51% 17.20% 48.46% 30.17% 29.81% -119.00% -
  Horiz. % 25.42% 45.81% 55.33% 107.34% 153.73% 219.00% 100.00%
ROE -3.82 % -6.69 % -6.78 % -11.88 % -15.97 % -21.74 % -9.07 % -43.72%
  QoQ % 42.90% 1.33% 42.93% 25.61% 26.54% -139.69% -
  Horiz. % 42.12% 73.76% 74.75% 130.98% 176.07% 239.69% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.91 6.64 5.67 5.18 5.01 4.78 4.85 26.54%
  QoQ % 4.07% 17.11% 9.46% 3.39% 4.81% -1.44% -
  Horiz. % 142.47% 136.91% 116.91% 106.80% 103.30% 98.56% 100.00%
EPS -0.49 -0.85 -0.88 -1.56 -2.16 -2.93 -1.36 -49.27%
  QoQ % 42.35% 3.41% 43.59% 27.78% 26.28% -115.44% -
  Horiz. % 36.03% 62.50% 64.71% 114.71% 158.82% 215.44% 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 0.1289 0.1275 0.1298 0.1313 0.1353 0.1349 0.1500 -9.59%
  QoQ % 1.10% -1.77% -1.14% -2.96% 0.30% -10.07% -
  Horiz. % 85.93% 85.00% 86.53% 87.53% 90.20% 89.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.47 3.32 2.86 2.60 2.50 2.39 2.44 26.38%
  QoQ % 4.52% 16.08% 10.00% 4.00% 4.60% -2.05% -
  Horiz. % 142.21% 136.07% 117.21% 106.56% 102.46% 97.95% 100.00%
EPS -0.25 -0.43 -0.44 -0.78 -1.08 -1.47 -0.68 -48.59%
  QoQ % 41.86% 2.27% 43.59% 27.78% 26.53% -116.18% -
  Horiz. % 36.76% 63.24% 64.71% 114.71% 158.82% 216.18% 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 0.0647 0.0638 0.0654 0.0660 0.0675 0.0675 0.0753 -9.59%
  QoQ % 1.41% -2.45% -0.91% -2.22% 0.00% -10.36% -
  Horiz. % 85.92% 84.73% 86.85% 87.65% 89.64% 89.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2600 0.2700 0.2400 0.2600 0.2800 0.2900 0.2700 -
P/RPS 3.76 4.07 4.23 5.02 5.59 6.07 5.57 -22.99%
  QoQ % -7.62% -3.78% -15.74% -10.20% -7.91% 8.98% -
  Horiz. % 67.50% 73.07% 75.94% 90.13% 100.36% 108.98% 100.00%
P/EPS -52.81 -31.64 -27.27 -16.67 -12.96 -9.89 -19.85 91.66%
  QoQ % -66.91% -16.02% -63.59% -28.63% -31.04% 50.18% -
  Horiz. % 266.05% 159.40% 137.38% 83.98% 65.29% 49.82% 100.00%
EY -1.89 -3.16 -3.67 -6.00 -7.72 -10.11 -5.04 -47.90%
  QoQ % 40.19% 13.90% 38.83% 22.28% 23.64% -100.60% -
  Horiz. % 37.50% 62.70% 72.82% 119.05% 153.17% 200.60% 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 2.02 2.12 1.85 1.98 2.07 2.15 1.80 7.97%
  QoQ % -4.72% 14.59% -6.57% -4.35% -3.72% 19.44% -
  Horiz. % 112.22% 117.78% 102.78% 110.00% 115.00% 119.44% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 -
Price 0.4700 0.2300 0.2500 0.2500 0.2700 0.2800 0.3000 -
P/RPS 6.81 3.46 4.41 4.82 5.39 5.86 6.19 6.55%
  QoQ % 96.82% -21.54% -8.51% -10.58% -8.02% -5.33% -
  Horiz. % 110.02% 55.90% 71.24% 77.87% 87.08% 94.67% 100.00%
P/EPS -95.46 -26.95 -28.41 -16.03 -12.50 -9.55 -22.06 164.84%
  QoQ % -254.21% 5.14% -77.23% -28.24% -30.89% 56.71% -
  Horiz. % 432.73% 122.17% 128.79% 72.67% 56.66% 43.29% 100.00%
EY -1.05 -3.71 -3.52 -6.24 -8.00 -10.48 -4.53 -62.17%
  QoQ % 71.70% -5.40% 43.59% 22.00% 23.66% -131.35% -
  Horiz. % 23.18% 81.90% 77.70% 137.75% 176.60% 231.35% 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 3.65 1.80 1.93 1.90 2.00 2.08 2.00 49.18%
  QoQ % 102.78% -6.74% 1.58% -5.00% -3.85% 4.00% -
  Horiz. % 182.50% 90.00% 96.50% 95.00% 100.00% 104.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

262  285  586  1088 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 FINTEC 0.11+0.02 
 MQTECH 0.095+0.005 
 DGB 0.050.00 
 PDZ 0.215+0.01 
 AIRASIA 0.735+0.03 
 IRIS 0.28-0.01 
 EDUSPEC 0.025+0.005 
 LUSTER 0.135+0.01 
 AT 0.100.00 

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