Highlights

[N2N] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     98.83%    YoY -     13.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 11,364 41,816 31,288 20,776 10,106 38,902 29,090 -46.53%
  QoQ % -72.82% 33.65% 50.60% 105.58% -74.02% 33.73% -
  Horiz. % 39.06% 143.75% 107.56% 71.42% 34.74% 133.73% 100.00%
PBT 3,622 11,776 9,085 5,716 2,879 10,402 7,155 -36.46%
  QoQ % -69.24% 29.62% 58.94% 98.54% -72.32% 45.38% -
  Horiz. % 50.62% 164.58% 126.97% 79.89% 40.24% 145.38% 100.00%
Tax -17 -95 -10 0 0 -1,107 -93 -67.76%
  QoQ % 82.11% -850.00% 0.00% 0.00% 0.00% -1,090.32% -
  Horiz. % 18.28% 102.15% 10.75% -0.00% -0.00% 1,190.32% 100.00%
NP 3,605 11,681 9,075 5,716 2,879 9,295 7,062 -36.10%
  QoQ % -69.14% 28.72% 58.76% 98.54% -69.03% 31.62% -
  Horiz. % 51.05% 165.41% 128.50% 80.94% 40.77% 131.62% 100.00%
NP to SH 3,624 11,747 9,164 5,770 2,902 9,366 7,065 -35.89%
  QoQ % -69.15% 28.19% 58.82% 98.83% -69.02% 32.57% -
  Horiz. % 51.30% 166.27% 129.71% 81.67% 41.08% 132.57% 100.00%
Tax Rate 0.47 % 0.81 % 0.11 % - % - % 10.64 % 1.30 % -49.22%
  QoQ % -41.98% 636.36% 0.00% 0.00% 0.00% 718.46% -
  Horiz. % 36.15% 62.31% 8.46% 0.00% 0.00% 818.46% 100.00%
Total Cost 7,759 30,135 22,213 15,060 7,227 29,607 22,028 -50.09%
  QoQ % -74.25% 35.66% 47.50% 108.39% -75.59% 34.41% -
  Horiz. % 35.22% 136.80% 100.84% 68.37% 32.81% 134.41% 100.00%
Net Worth 183,553 178,490 179,501 178,260 177,864 167,092 162,363 8.51%
  QoQ % 2.84% -0.56% 0.70% 0.22% 6.45% 2.91% -
  Horiz. % 113.05% 109.93% 110.56% 109.79% 109.55% 102.91% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 4,697 - 4,691 - 8,794 4,388 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.41% -
  Horiz. % 0.00% 107.04% 0.00% 106.90% 0.00% 200.41% 100.00%
Div Payout % - % 39.99 % - % 81.30 % - % 93.90 % 62.11 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 51.18% -
  Horiz. % 0.00% 64.39% 0.00% 130.90% 0.00% 151.18% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 183,553 178,490 179,501 178,260 177,864 167,092 162,363 8.51%
  QoQ % 2.84% -0.56% 0.70% 0.22% 6.45% 2.91% -
  Horiz. % 113.05% 109.93% 110.56% 109.79% 109.55% 102.91% 100.00%
NOSH 470,649 469,712 472,371 469,105 468,064 439,718 438,819 4.77%
  QoQ % 0.20% -0.56% 0.70% 0.22% 6.45% 0.20% -
  Horiz. % 107.25% 107.04% 107.65% 106.90% 106.66% 100.20% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 31.72 % 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 19.49%
  QoQ % 13.57% -3.69% 5.42% -3.44% 19.25% -1.61% -
  Horiz. % 130.64% 115.03% 119.44% 113.30% 117.34% 98.39% 100.00%
ROE 1.97 % 6.58 % 5.11 % 3.24 % 1.63 % 5.61 % 4.35 % -41.00%
  QoQ % -70.06% 28.77% 57.72% 98.77% -70.94% 28.97% -
  Horiz. % 45.29% 151.26% 117.47% 74.48% 37.47% 128.97% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.41 8.90 6.62 4.43 2.16 8.85 6.63 -49.04%
  QoQ % -72.92% 34.44% 49.44% 105.09% -75.59% 33.48% -
  Horiz. % 36.35% 134.24% 99.85% 66.82% 32.58% 133.48% 100.00%
EPS 0.77 2.48 1.94 1.23 0.62 2.13 1.61 -38.82%
  QoQ % -68.95% 27.84% 57.72% 98.39% -70.89% 32.30% -
  Horiz. % 47.83% 154.04% 120.50% 76.40% 38.51% 132.30% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 2.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 3.57%
  QoQ % 2.63% 0.00% 0.00% 0.00% 0.00% 2.70% -
  Horiz. % 105.41% 102.70% 102.70% 102.70% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.90 6.99 5.23 3.47 1.69 6.51 4.87 -46.58%
  QoQ % -72.82% 33.65% 50.72% 105.33% -74.04% 33.68% -
  Horiz. % 39.01% 143.53% 107.39% 71.25% 34.70% 133.68% 100.00%
EPS 0.61 1.96 1.53 0.97 0.49 1.57 1.18 -35.56%
  QoQ % -68.88% 28.10% 57.73% 97.96% -68.79% 33.05% -
  Horiz. % 51.69% 166.10% 129.66% 82.20% 41.53% 133.05% 100.00%
DPS 0.00 0.79 0.00 0.78 0.00 1.47 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 101.37% -
  Horiz. % 0.00% 108.22% 0.00% 106.85% 0.00% 201.37% 100.00%
NAPS 0.3070 0.2985 0.3002 0.2982 0.2975 0.2795 0.2716 8.50%
  QoQ % 2.85% -0.57% 0.67% 0.24% 6.44% 2.91% -
  Horiz. % 113.03% 109.90% 110.53% 109.79% 109.54% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 -
P/RPS 30.03 8.48 12.15 19.98 40.53 11.08 10.41 102.51%
  QoQ % 254.13% -30.21% -39.19% -50.70% 265.79% 6.44% -
  Horiz. % 288.47% 81.46% 116.71% 191.93% 389.34% 106.44% 100.00%
P/EPS 94.16 30.19 41.49 71.95 141.13 46.01 42.86 68.92%
  QoQ % 211.89% -27.24% -42.33% -49.02% 206.74% 7.35% -
  Horiz. % 219.69% 70.44% 96.80% 167.87% 329.28% 107.35% 100.00%
EY 1.06 3.31 2.41 1.39 0.71 2.17 2.33 -40.82%
  QoQ % -67.98% 37.34% 73.38% 95.77% -67.28% -6.87% -
  Horiz. % 45.49% 142.06% 103.43% 59.66% 30.47% 93.13% 100.00%
DY 0.00 1.32 0.00 1.13 0.00 2.04 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 40.69% -
  Horiz. % 0.00% 91.03% 0.00% 77.93% 0.00% 140.69% 100.00%
P/NAPS 1.86 1.99 2.12 2.33 2.30 2.58 1.86 -
  QoQ % -6.53% -6.13% -9.01% 1.30% -10.85% 38.71% -
  Horiz. % 100.00% 106.99% 113.98% 125.27% 123.66% 138.71% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 -
Price 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 -
P/RPS 32.72 8.37 11.47 18.29 37.05 10.17 14.56 71.48%
  QoQ % 290.92% -27.03% -37.29% -50.63% 264.31% -30.15% -
  Horiz. % 224.73% 57.49% 78.78% 125.62% 254.46% 69.85% 100.00%
P/EPS 102.60 29.79 39.18 65.85 129.03 42.25 59.94 43.05%
  QoQ % 244.41% -23.97% -40.50% -48.97% 205.40% -29.51% -
  Horiz. % 171.17% 49.70% 65.37% 109.86% 215.27% 70.49% 100.00%
EY 0.97 3.36 2.55 1.52 0.78 2.37 1.67 -30.36%
  QoQ % -71.13% 31.76% 67.76% 94.87% -67.09% 41.92% -
  Horiz. % 58.08% 201.20% 152.69% 91.02% 46.71% 141.92% 100.00%
DY 0.00 1.34 0.00 1.23 0.00 2.22 1.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 113.46% -
  Horiz. % 0.00% 128.85% 0.00% 118.27% 0.00% 213.46% 100.00%
P/NAPS 2.03 1.96 2.00 2.13 2.11 2.37 2.61 -15.41%
  QoQ % 3.57% -2.00% -6.10% 0.95% -10.97% -9.20% -
  Horiz. % 77.78% 75.10% 76.63% 81.61% 80.84% 90.80% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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