Highlights

[N2N] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     58.82%    YoY -     29.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 41,460 11,364 41,816 31,288 20,776 10,106 38,902 4.34%
  QoQ % 264.84% -72.82% 33.65% 50.60% 105.58% -74.02% -
  Horiz. % 106.58% 29.21% 107.49% 80.43% 53.41% 25.98% 100.00%
PBT 13,531 3,622 11,776 9,085 5,716 2,879 10,402 19.18%
  QoQ % 273.58% -69.24% 29.62% 58.94% 98.54% -72.32% -
  Horiz. % 130.08% 34.82% 113.21% 87.34% 54.95% 27.68% 100.00%
Tax -28 -17 -95 -10 0 0 -1,107 -91.40%
  QoQ % -64.71% 82.11% -850.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.53% 1.54% 8.58% 0.90% -0.00% -0.00% 100.00%
NP 13,503 3,605 11,681 9,075 5,716 2,879 9,295 28.30%
  QoQ % 274.56% -69.14% 28.72% 58.76% 98.54% -69.03% -
  Horiz. % 145.27% 38.78% 125.67% 97.63% 61.50% 30.97% 100.00%
NP to SH 13,568 3,624 11,747 9,164 5,770 2,902 9,366 28.06%
  QoQ % 274.39% -69.15% 28.19% 58.82% 98.83% -69.02% -
  Horiz. % 144.86% 38.69% 125.42% 97.84% 61.61% 30.98% 100.00%
Tax Rate 0.21 % 0.47 % 0.81 % 0.11 % - % - % 10.64 % -92.71%
  QoQ % -55.32% -41.98% 636.36% 0.00% 0.00% 0.00% -
  Horiz. % 1.97% 4.42% 7.61% 1.03% 0.00% 0.00% 100.00%
Total Cost 27,957 7,759 30,135 22,213 15,060 7,227 29,607 -3.75%
  QoQ % 260.32% -74.25% 35.66% 47.50% 108.39% -75.59% -
  Horiz. % 94.43% 26.21% 101.78% 75.03% 50.87% 24.41% 100.00%
Net Worth 187,792 183,553 178,490 179,501 178,260 177,864 167,092 8.10%
  QoQ % 2.31% 2.84% -0.56% 0.70% 0.22% 6.45% -
  Horiz. % 112.39% 109.85% 106.82% 107.43% 106.68% 106.45% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,697 - 4,691 - 8,794 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.41% 0.00% 53.34% 0.00% 100.00%
Div Payout % - % - % 39.99 % - % 81.30 % - % 93.90 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 42.59% 0.00% 86.58% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,792 183,553 178,490 179,501 178,260 177,864 167,092 8.10%
  QoQ % 2.31% 2.84% -0.56% 0.70% 0.22% 6.45% -
  Horiz. % 112.39% 109.85% 106.82% 107.43% 106.68% 106.45% 100.00%
NOSH 469,480 470,649 469,712 472,371 469,105 468,064 439,718 4.47%
  QoQ % -0.25% 0.20% -0.56% 0.70% 0.22% 6.45% -
  Horiz. % 106.77% 107.03% 106.82% 107.43% 106.68% 106.45% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.57 % 31.72 % 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 22.97%
  QoQ % 2.68% 13.57% -3.69% 5.42% -3.44% 19.25% -
  Horiz. % 136.33% 132.78% 116.91% 121.39% 115.15% 119.25% 100.00%
ROE 7.23 % 1.97 % 6.58 % 5.11 % 3.24 % 1.63 % 5.61 % 18.45%
  QoQ % 267.01% -70.06% 28.77% 57.72% 98.77% -70.94% -
  Horiz. % 128.88% 35.12% 117.29% 91.09% 57.75% 29.06% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.83 2.41 8.90 6.62 4.43 2.16 8.85 -0.15%
  QoQ % 266.39% -72.92% 34.44% 49.44% 105.09% -75.59% -
  Horiz. % 99.77% 27.23% 100.56% 74.80% 50.06% 24.41% 100.00%
EPS 2.89 0.77 2.48 1.94 1.23 0.62 2.13 22.58%
  QoQ % 275.32% -68.95% 27.84% 57.72% 98.39% -70.89% -
  Horiz. % 135.68% 36.15% 116.43% 91.08% 57.75% 29.11% 100.00%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 50.00% 0.00% 100.00%
NAPS 0.4000 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 3.48%
  QoQ % 2.56% 2.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 102.63% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.93 1.90 6.99 5.23 3.47 1.69 6.51 4.26%
  QoQ % 264.74% -72.82% 33.65% 50.72% 105.33% -74.04% -
  Horiz. % 106.45% 29.19% 107.37% 80.34% 53.30% 25.96% 100.00%
EPS 2.27 0.61 1.96 1.53 0.97 0.49 1.57 27.89%
  QoQ % 272.13% -68.88% 28.10% 57.73% 97.96% -68.79% -
  Horiz. % 144.59% 38.85% 124.84% 97.45% 61.78% 31.21% 100.00%
DPS 0.00 0.00 0.79 0.00 0.78 0.00 1.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.74% 0.00% 53.06% 0.00% 100.00%
NAPS 0.3141 0.3070 0.2985 0.3002 0.2982 0.2975 0.2795 8.10%
  QoQ % 2.31% 2.85% -0.57% 0.67% 0.24% 6.44% -
  Horiz. % 112.38% 109.84% 106.80% 107.41% 106.69% 106.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.7500 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 -
P/RPS 8.49 30.03 8.48 12.15 19.98 40.53 11.08 -16.28%
  QoQ % -71.73% 254.13% -30.21% -39.19% -50.70% 265.79% -
  Horiz. % 76.62% 271.03% 76.53% 109.66% 180.32% 365.79% 100.00%
P/EPS 25.95 94.16 30.19 41.49 71.95 141.13 46.01 -31.76%
  QoQ % -72.44% 211.89% -27.24% -42.33% -49.02% 206.74% -
  Horiz. % 56.40% 204.65% 65.62% 90.18% 156.38% 306.74% 100.00%
EY 3.85 1.06 3.31 2.41 1.39 0.71 2.17 46.61%
  QoQ % 263.21% -67.98% 37.34% 73.38% 95.77% -67.28% -
  Horiz. % 177.42% 48.85% 152.53% 111.06% 64.06% 32.72% 100.00%
DY 0.00 0.00 1.32 0.00 1.13 0.00 2.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.71% 0.00% 55.39% 0.00% 100.00%
P/NAPS 1.88 1.86 1.99 2.12 2.33 2.30 2.58 -19.04%
  QoQ % 1.08% -6.53% -6.13% -9.01% 1.30% -10.85% -
  Horiz. % 72.87% 72.09% 77.13% 82.17% 90.31% 89.15% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 -
Price 0.7300 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 -
P/RPS 8.27 32.72 8.37 11.47 18.29 37.05 10.17 -12.89%
  QoQ % -74.72% 290.92% -27.03% -37.29% -50.63% 264.31% -
  Horiz. % 81.32% 321.73% 82.30% 112.78% 179.84% 364.31% 100.00%
P/EPS 25.26 102.60 29.79 39.18 65.85 129.03 42.25 -29.05%
  QoQ % -75.38% 244.41% -23.97% -40.50% -48.97% 205.40% -
  Horiz. % 59.79% 242.84% 70.51% 92.73% 155.86% 305.40% 100.00%
EY 3.96 0.97 3.36 2.55 1.52 0.78 2.37 40.85%
  QoQ % 308.25% -71.13% 31.76% 67.76% 94.87% -67.09% -
  Horiz. % 167.09% 40.93% 141.77% 107.59% 64.14% 32.91% 100.00%
DY 0.00 0.00 1.34 0.00 1.23 0.00 2.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.36% 0.00% 55.41% 0.00% 100.00%
P/NAPS 1.83 2.03 1.96 2.00 2.13 2.11 2.37 -15.85%
  QoQ % -9.85% 3.57% -2.00% -6.10% 0.95% -10.97% -
  Horiz. % 77.22% 85.65% 82.70% 84.39% 89.87% 89.03% 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
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

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