Highlights

[N2N] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     104.05%    YoY -     33.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,301 34,239 25,870 16,558 7,590 31,327 22,767 -44.97%
  QoQ % -72.84% 32.35% 56.24% 118.16% -75.77% 37.60% -
  Horiz. % 40.85% 150.39% 113.63% 72.73% 33.34% 137.60% 100.00%
PBT 2,255 7,091 5,224 3,190 1,573 6,180 4,247 -34.45%
  QoQ % -68.20% 35.74% 63.76% 102.80% -74.55% 45.51% -
  Horiz. % 53.10% 166.96% 123.00% 75.11% 37.04% 145.51% 100.00%
Tax -37 -50 -130 -19 -19 -137 -79 -39.72%
  QoQ % 26.00% 61.54% -584.21% 0.00% 86.13% -73.42% -
  Horiz. % 46.84% 63.29% 164.56% 24.05% 24.05% 173.42% 100.00%
NP 2,218 7,041 5,094 3,171 1,554 6,043 4,168 -34.36%
  QoQ % -68.50% 38.22% 60.64% 104.05% -74.28% 44.99% -
  Horiz. % 53.21% 168.93% 122.22% 76.08% 37.28% 144.99% 100.00%
NP to SH 2,218 7,041 5,094 3,171 1,554 6,043 4,168 -34.36%
  QoQ % -68.50% 38.22% 60.64% 104.05% -74.28% 44.99% -
  Horiz. % 53.21% 168.93% 122.22% 76.08% 37.28% 144.99% 100.00%
Tax Rate 1.64 % 0.71 % 2.49 % 0.60 % 1.21 % 2.22 % 1.86 % -8.06%
  QoQ % 130.99% -71.49% 315.00% -50.41% -45.50% 19.35% -
  Horiz. % 88.17% 38.17% 133.87% 32.26% 65.05% 119.35% 100.00%
Total Cost 7,083 27,198 20,776 13,387 6,036 25,284 18,599 -47.49%
  QoQ % -73.96% 30.91% 55.20% 121.79% -76.13% 35.94% -
  Horiz. % 38.08% 146.23% 111.70% 71.98% 32.45% 135.94% 100.00%
Net Worth 164,132 137,934 158,546 51,144 53,675 49,747 46,837 130.89%
  QoQ % 18.99% -13.00% 210.00% -4.72% 7.89% 6.21% -
  Horiz. % 350.43% 294.50% 338.50% 109.19% 114.60% 106.21% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,201 7,728 4,709 4,662 - - -
  QoQ % 0.00% 6.12% 64.11% 1.02% 0.00% 0.00% -
  Horiz. % 0.00% 175.92% 165.78% 101.02% 100.00% - -
Div Payout % - % 116.48 % 151.72 % 148.51 % 300.00 % - % - % -
  QoQ % 0.00% -23.23% 2.16% -50.50% 0.00% 0.00% -
  Horiz. % 0.00% 38.83% 50.57% 49.50% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 164,132 137,934 158,546 51,144 53,675 49,747 46,837 130.89%
  QoQ % 18.99% -13.00% 210.00% -4.72% 7.89% 6.21% -
  Horiz. % 350.43% 294.50% 338.50% 109.19% 114.60% 106.21% 100.00%
NOSH 443,600 372,795 351,310 313,960 310,800 302,050 299,856 29.86%
  QoQ % 18.99% 6.12% 11.90% 1.02% 2.90% 0.73% -
  Horiz. % 147.94% 124.32% 117.16% 104.70% 103.65% 100.73% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.85 % 20.56 % 19.69 % 19.15 % 20.47 % 19.29 % 18.31 % 19.29%
  QoQ % 16.00% 4.42% 2.82% -6.45% 6.12% 5.35% -
  Horiz. % 130.26% 112.29% 107.54% 104.59% 111.80% 105.35% 100.00%
ROE 1.35 % 5.10 % 3.21 % 6.20 % 2.90 % 12.15 % 8.90 % -71.59%
  QoQ % -73.53% 58.88% -48.23% 113.79% -76.13% 36.52% -
  Horiz. % 15.17% 57.30% 36.07% 69.66% 32.58% 136.52% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.10 9.18 7.36 5.27 2.44 10.37 7.59 -57.57%
  QoQ % -77.12% 24.73% 39.66% 115.98% -76.47% 36.63% -
  Horiz. % 27.67% 120.95% 96.97% 69.43% 32.15% 136.63% 100.00%
EPS 0.50 1.63 1.45 1.01 0.50 2.02 1.39 -49.45%
  QoQ % -69.33% 12.41% 43.56% 102.00% -75.25% 45.32% -
  Horiz. % 35.97% 117.27% 104.32% 72.66% 35.97% 145.32% 100.00%
DPS 0.00 2.20 2.20 1.50 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 46.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 146.67% 146.67% 100.00% 100.00% - -
NAPS 0.3700 0.3700 0.4513 0.1629 0.1727 0.1647 0.1562 77.79%
  QoQ % 0.00% -18.01% 177.04% -5.67% 4.86% 5.44% -
  Horiz. % 236.88% 236.88% 288.92% 104.29% 110.56% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.56 5.73 4.33 2.77 1.27 5.24 3.81 -44.89%
  QoQ % -72.77% 32.33% 56.32% 118.11% -75.76% 37.53% -
  Horiz. % 40.94% 150.39% 113.65% 72.70% 33.33% 137.53% 100.00%
EPS 0.37 1.18 0.85 0.53 0.26 1.01 0.70 -34.65%
  QoQ % -68.64% 38.82% 60.38% 103.85% -74.26% 44.29% -
  Horiz. % 52.86% 168.57% 121.43% 75.71% 37.14% 144.29% 100.00%
DPS 0.00 1.37 1.29 0.79 0.78 0.00 0.00 -
  QoQ % 0.00% 6.20% 63.29% 1.28% 0.00% 0.00% -
  Horiz. % 0.00% 175.64% 165.38% 101.28% 100.00% - -
NAPS 0.2745 0.2307 0.2652 0.0855 0.0898 0.0832 0.0783 130.95%
  QoQ % 18.99% -13.01% 210.18% -4.79% 7.93% 6.26% -
  Horiz. % 350.57% 294.64% 338.70% 109.20% 114.69% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8350 0.8950 0.8800 1.0500 0.8100 0.4950 0.4500 -
P/RPS 39.82 9.74 11.95 19.91 33.17 4.77 5.93 256.34%
  QoQ % 308.83% -18.49% -39.98% -39.98% 595.39% -19.56% -
  Horiz. % 671.50% 164.25% 201.52% 335.75% 559.36% 80.44% 100.00%
P/EPS 167.00 47.39 60.69 103.96 162.00 24.74 32.37 198.87%
  QoQ % 252.40% -21.91% -41.62% -35.83% 554.81% -23.57% -
  Horiz. % 515.91% 146.40% 187.49% 321.16% 500.46% 76.43% 100.00%
EY 0.60 2.11 1.65 0.96 0.62 4.04 3.09 -66.50%
  QoQ % -71.56% 27.88% 71.88% 54.84% -84.65% 30.74% -
  Horiz. % 19.42% 68.28% 53.40% 31.07% 20.06% 130.74% 100.00%
DY 0.00 2.46 2.50 1.43 1.85 0.00 0.00 -
  QoQ % 0.00% -1.60% 74.83% -22.70% 0.00% 0.00% -
  Horiz. % 0.00% 132.97% 135.14% 77.30% 100.00% - -
P/NAPS 2.26 2.42 1.95 6.45 4.69 3.01 2.88 -14.94%
  QoQ % -6.61% 24.10% -69.77% 37.53% 55.81% 4.51% -
  Horiz. % 78.47% 84.03% 67.71% 223.96% 162.85% 104.51% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 -
Price 0.8250 0.8500 0.8500 0.9200 1.0400 0.7750 0.4900 -
P/RPS 39.35 9.25 11.54 17.44 42.59 7.47 6.45 234.25%
  QoQ % 325.41% -19.84% -33.83% -59.05% 470.15% 15.81% -
  Horiz. % 610.08% 143.41% 178.91% 270.39% 660.31% 115.81% 100.00%
P/EPS 165.00 45.00 58.62 91.09 208.00 38.74 35.25 180.09%
  QoQ % 266.67% -23.23% -35.65% -56.21% 436.91% 9.90% -
  Horiz. % 468.09% 127.66% 166.30% 258.41% 590.07% 109.90% 100.00%
EY 0.61 2.22 1.71 1.10 0.48 2.58 2.84 -64.17%
  QoQ % -72.52% 29.82% 55.45% 129.17% -81.40% -9.15% -
  Horiz. % 21.48% 78.17% 60.21% 38.73% 16.90% 90.85% 100.00%
DY 0.00 2.59 2.59 1.63 1.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 58.90% 13.19% 0.00% 0.00% -
  Horiz. % 0.00% 179.86% 179.86% 113.19% 100.00% - -
P/NAPS 2.23 2.30 1.88 5.65 6.02 4.71 3.14 -20.42%
  QoQ % -3.04% 22.34% -66.73% -6.15% 27.81% 50.00% -
  Horiz. % 71.02% 73.25% 59.87% 179.94% 191.72% 150.00% 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
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+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

TOP ARTICLES

1. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
5. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
6. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
7. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers