Highlights

[N2N] QoQ Cumulative 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 -     75.86%    YoY -     179.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 16,558 7,590 31,327 22,767 14,759 6,687 26,611 -27.18%
  QoQ % 118.16% -75.77% 37.60% 54.26% 120.71% -74.87% -
  Horiz. % 62.22% 28.52% 117.72% 85.55% 55.46% 25.13% 100.00%
PBT 3,190 1,573 6,180 4,247 2,396 1,022 1,948 39.06%
  QoQ % 102.80% -74.55% 45.51% 77.25% 134.44% -47.54% -
  Horiz. % 163.76% 80.75% 317.25% 218.02% 123.00% 52.46% 100.00%
Tax -19 -19 -137 -79 -26 -15 -159 -75.83%
  QoQ % 0.00% 86.13% -73.42% -203.85% -73.33% 90.57% -
  Horiz. % 11.95% 11.95% 86.16% 49.69% 16.35% 9.43% 100.00%
NP 3,171 1,554 6,043 4,168 2,370 1,007 1,789 46.62%
  QoQ % 104.05% -74.28% 44.99% 75.86% 135.35% -43.71% -
  Horiz. % 177.25% 86.86% 337.79% 232.98% 132.48% 56.29% 100.00%
NP to SH 3,171 1,554 6,043 4,168 2,370 1,007 1,789 46.62%
  QoQ % 104.05% -74.28% 44.99% 75.86% 135.35% -43.71% -
  Horiz. % 177.25% 86.86% 337.79% 232.98% 132.48% 56.29% 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 13,387 6,036 25,284 18,599 12,389 5,680 24,822 -33.82%
  QoQ % 121.79% -76.13% 35.94% 50.13% 118.12% -77.12% -
  Horiz. % 53.93% 24.32% 101.86% 74.93% 49.91% 22.88% 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 4,709 4,662 - - - - - -
  QoQ % 1.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.02% 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 6.20 % 2.90 % 12.15 % 8.90 % 5.33 % 2.48 % 4.49 % 24.08%
  QoQ % 113.79% -76.13% 36.52% 66.98% 114.92% -44.77% -
  Horiz. % 138.08% 64.59% 270.60% 198.22% 118.71% 55.23% 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 5.27 2.44 10.37 7.59 4.92 2.26 8.92 -29.66%
  QoQ % 115.98% -76.47% 36.63% 54.27% 117.70% -74.66% -
  Horiz. % 59.08% 27.35% 116.26% 85.09% 55.16% 25.34% 100.00%
EPS 1.01 0.50 2.02 1.39 0.79 0.34 0.60 41.64%
  QoQ % 102.00% -75.25% 45.32% 75.95% 132.35% -43.33% -
  Horiz. % 168.33% 83.33% 336.67% 231.67% 131.67% 56.67% 100.00%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 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 2.77 1.27 5.24 3.81 2.47 1.12 4.45 -27.16%
  QoQ % 118.11% -75.76% 37.53% 54.25% 120.54% -74.83% -
  Horiz. % 62.25% 28.54% 117.75% 85.62% 55.51% 25.17% 100.00%
EPS 0.53 0.26 1.01 0.70 0.40 0.17 0.30 46.29%
  QoQ % 103.85% -74.26% 44.29% 75.00% 135.29% -43.33% -
  Horiz. % 176.67% 86.67% 336.67% 233.33% 133.33% 56.67% 100.00%
DPS 0.79 0.78 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 1.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.28% 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 19.91 33.17 4.77 5.93 9.55 18.82 5.15 146.94%
  QoQ % -39.98% 595.39% -19.56% -37.91% -49.26% 265.44% -
  Horiz. % 386.60% 644.08% 92.62% 115.15% 185.44% 365.44% 100.00%
P/EPS 103.96 162.00 24.74 32.37 59.49 125.00 76.67 22.58%
  QoQ % -35.83% 554.81% -23.57% -45.59% -52.41% 63.04% -
  Horiz. % 135.59% 211.30% 32.27% 42.22% 77.59% 163.04% 100.00%
EY 0.96 0.62 4.04 3.09 1.68 0.80 1.30 -18.35%
  QoQ % 54.84% -84.65% 30.74% 83.93% 110.00% -38.46% -
  Horiz. % 73.85% 47.69% 310.77% 237.69% 129.23% 61.54% 100.00%
DY 1.43 1.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -22.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.30% 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 17.44 42.59 7.47 6.45 8.84 19.27 5.10 127.49%
  QoQ % -59.05% 470.15% 15.81% -27.04% -54.13% 277.84% -
  Horiz. % 341.96% 835.10% 146.47% 126.47% 173.33% 377.84% 100.00%
P/EPS 91.09 208.00 38.74 35.25 55.06 127.94 75.83 13.04%
  QoQ % -56.21% 436.91% 9.90% -35.98% -56.96% 68.72% -
  Horiz. % 120.12% 274.30% 51.09% 46.49% 72.61% 168.72% 100.00%
EY 1.10 0.48 2.58 2.84 1.82 0.78 1.32 -11.47%
  QoQ % 129.17% -81.40% -9.15% 56.04% 133.33% -40.91% -
  Horiz. % 83.33% 36.36% 195.45% 215.15% 137.88% 59.09% 100.00%
DY 1.63 1.44 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 13.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.19% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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