Highlights

[N2N] QoQ Cumulative Quarter Result on 2012-12-31 [#4]


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,767 14,759 6,687 26,611 19,139 12,300 5,973 143.81%
  QoQ % 54.26% 120.71% -74.87% 39.04% 55.60% 105.93% -
  Horiz. % 381.17% 247.10% 111.95% 445.52% 320.43% 205.93% 100.00%
PBT 4,247 2,396 1,022 1,948 1,511 851 420 366.96%
  QoQ % 77.25% 134.44% -47.54% 28.92% 77.56% 102.62% -
  Horiz. % 1,011.19% 570.48% 243.33% 463.81% 359.76% 202.62% 100.00%
Tax -79 -26 -15 -159 -18 0 0 -
  QoQ % -203.85% -73.33% 90.57% -783.33% 0.00% 0.00% -
  Horiz. % 438.89% 144.44% 83.33% 883.33% 100.00% - -
NP 4,168 2,370 1,007 1,789 1,493 851 420 361.15%
  QoQ % 75.86% 135.35% -43.71% 19.83% 75.44% 102.62% -
  Horiz. % 992.38% 564.29% 239.76% 425.95% 355.48% 202.62% 100.00%
NP to SH 4,168 2,370 1,007 1,789 1,493 851 420 361.15%
  QoQ % 75.86% 135.35% -43.71% 19.83% 75.44% 102.62% -
  Horiz. % 992.38% 564.29% 239.76% 425.95% 355.48% 202.62% 100.00%
Tax Rate 1.86 % 1.09 % 1.47 % 8.16 % 1.19 % - % - % -
  QoQ % 70.64% -25.85% -81.99% 585.71% 0.00% 0.00% -
  Horiz. % 156.30% 91.60% 123.53% 685.71% 100.00% - -
Total Cost 18,599 12,389 5,680 24,822 17,646 11,449 5,553 123.69%
  QoQ % 50.13% 118.12% -77.12% 40.67% 54.13% 106.18% -
  Horiz. % 334.94% 223.10% 102.29% 447.00% 317.77% 206.18% 100.00%
Net Worth 46,837 44,460 40,576 39,864 39,654 39,693 38,699 13.55%
  QoQ % 5.35% 9.57% 1.78% 0.53% -0.10% 2.57% -
  Horiz. % 121.03% 114.88% 104.85% 103.01% 102.47% 102.57% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 46,837 44,460 40,576 39,864 39,654 39,693 38,699 13.55%
  QoQ % 5.35% 9.57% 1.78% 0.53% -0.10% 2.57% -
  Horiz. % 121.03% 114.88% 104.85% 103.01% 102.47% 102.57% 100.00%
NOSH 299,856 299,999 296,176 298,166 298,600 303,928 299,999 -0.03%
  QoQ % -0.05% 1.29% -0.67% -0.15% -1.75% 1.31% -
  Horiz. % 99.95% 100.00% 98.73% 99.39% 99.53% 101.31% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.31 % 16.06 % 15.06 % 6.72 % 7.80 % 6.92 % 7.03 % 89.19%
  QoQ % 14.01% 6.64% 124.11% -13.85% 12.72% -1.56% -
  Horiz. % 260.46% 228.45% 214.22% 95.59% 110.95% 98.44% 100.00%
ROE 8.90 % 5.33 % 2.48 % 4.49 % 3.77 % 2.14 % 1.09 % 304.97%
  QoQ % 66.98% 114.92% -44.77% 19.10% 76.17% 96.33% -
  Horiz. % 816.51% 488.99% 227.52% 411.93% 345.87% 196.33% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.59 4.92 2.26 8.92 6.41 4.05 1.99 143.92%
  QoQ % 54.27% 117.70% -74.66% 39.16% 58.27% 103.52% -
  Horiz. % 381.41% 247.24% 113.57% 448.24% 322.11% 203.52% 100.00%
EPS 1.39 0.79 0.34 0.60 0.50 0.28 0.14 361.30%
  QoQ % 75.95% 132.35% -43.33% 20.00% 78.57% 100.00% -
  Horiz. % 992.86% 564.29% 242.86% 428.57% 357.14% 200.00% 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 0.1562 0.1482 0.1370 0.1337 0.1328 0.1306 0.1290 13.59%
  QoQ % 5.40% 8.18% 2.47% 0.68% 1.68% 1.24% -
  Horiz. % 121.09% 114.88% 106.20% 103.64% 102.95% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.81 2.47 1.12 4.45 3.20 2.06 1.00 143.74%
  QoQ % 54.25% 120.54% -74.83% 39.06% 55.34% 106.00% -
  Horiz. % 381.00% 247.00% 112.00% 445.00% 320.00% 206.00% 100.00%
EPS 0.70 0.40 0.17 0.30 0.25 0.14 0.07 363.51%
  QoQ % 75.00% 135.29% -43.33% 20.00% 78.57% 100.00% -
  Horiz. % 1,000.00% 571.43% 242.86% 428.57% 357.14% 200.00% 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 0.0783 0.0744 0.0679 0.0667 0.0663 0.0664 0.0647 13.55%
  QoQ % 5.24% 9.57% 1.80% 0.60% -0.15% 2.63% -
  Horiz. % 121.02% 114.99% 104.95% 103.09% 102.47% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.4700 0.4250 0.4600 0.5000 0.4700 0.4600 -
P/RPS 5.93 9.55 18.82 5.15 7.80 11.61 23.10 -59.57%
  QoQ % -37.91% -49.26% 265.44% -33.97% -32.82% -49.74% -
  Horiz. % 25.67% 41.34% 81.47% 22.29% 33.77% 50.26% 100.00%
P/EPS 32.37 59.49 125.00 76.67 100.00 167.86 328.57 -78.64%
  QoQ % -45.59% -52.41% 63.04% -23.33% -40.43% -48.91% -
  Horiz. % 9.85% 18.11% 38.04% 23.33% 30.43% 51.09% 100.00%
EY 3.09 1.68 0.80 1.30 1.00 0.60 0.30 372.73%
  QoQ % 83.93% 110.00% -38.46% 30.00% 66.67% 100.00% -
  Horiz. % 1,030.00% 560.00% 266.67% 433.33% 333.33% 200.00% 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 2.88 3.17 3.10 3.44 3.77 3.60 3.57 -13.33%
  QoQ % -9.15% 2.26% -9.88% -8.75% 4.72% 0.84% -
  Horiz. % 80.67% 88.80% 86.83% 96.36% 105.60% 100.84% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 -
Price 0.4900 0.4350 0.4350 0.4550 0.4900 0.5400 0.4500 -
P/RPS 6.45 8.84 19.27 5.10 7.64 13.34 22.60 -56.62%
  QoQ % -27.04% -54.13% 277.84% -33.25% -42.73% -40.97% -
  Horiz. % 28.54% 39.12% 85.27% 22.57% 33.81% 59.03% 100.00%
P/EPS 35.25 55.06 127.94 75.83 98.00 192.86 321.43 -77.06%
  QoQ % -35.98% -56.96% 68.72% -22.62% -49.19% -40.00% -
  Horiz. % 10.97% 17.13% 39.80% 23.59% 30.49% 60.00% 100.00%
EY 2.84 1.82 0.78 1.32 1.02 0.52 0.31 337.24%
  QoQ % 56.04% 133.33% -40.91% 29.41% 96.15% 67.74% -
  Horiz. % 916.13% 587.10% 251.61% 425.81% 329.03% 167.74% 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 3.14 2.94 3.18 3.40 3.69 4.13 3.49 -6.80%
  QoQ % 6.80% -7.55% -6.47% -7.86% -10.65% 18.34% -
  Horiz. % 89.97% 84.24% 91.12% 97.42% 105.73% 118.34% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS