Highlights

[N2N] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     44.99%    YoY -     237.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 25,870 16,558 7,590 31,327 22,767 14,759 6,687 146.24%
  QoQ % 56.24% 118.16% -75.77% 37.60% 54.26% 120.71% -
  Horiz. % 386.87% 247.61% 113.50% 468.48% 340.47% 220.71% 100.00%
PBT 5,224 3,190 1,573 6,180 4,247 2,396 1,022 196.44%
  QoQ % 63.76% 102.80% -74.55% 45.51% 77.25% 134.44% -
  Horiz. % 511.15% 312.13% 153.91% 604.70% 415.56% 234.44% 100.00%
Tax -130 -19 -19 -137 -79 -26 -15 321.37%
  QoQ % -584.21% 0.00% 86.13% -73.42% -203.85% -73.33% -
  Horiz. % 866.67% 126.67% 126.67% 913.33% 526.67% 173.33% 100.00%
NP 5,094 3,171 1,554 6,043 4,168 2,370 1,007 194.39%
  QoQ % 60.64% 104.05% -74.28% 44.99% 75.86% 135.35% -
  Horiz. % 505.86% 314.90% 154.32% 600.10% 413.90% 235.35% 100.00%
NP to SH 5,094 3,171 1,554 6,043 4,168 2,370 1,007 194.39%
  QoQ % 60.64% 104.05% -74.28% 44.99% 75.86% 135.35% -
  Horiz. % 505.86% 314.90% 154.32% 600.10% 413.90% 235.35% 100.00%
Tax Rate 2.49 % 0.60 % 1.21 % 2.22 % 1.86 % 1.09 % 1.47 % 42.05%
  QoQ % 315.00% -50.41% -45.50% 19.35% 70.64% -25.85% -
  Horiz. % 169.39% 40.82% 82.31% 151.02% 126.53% 74.15% 100.00%
Total Cost 20,776 13,387 6,036 25,284 18,599 12,389 5,680 137.21%
  QoQ % 55.20% 121.79% -76.13% 35.94% 50.13% 118.12% -
  Horiz. % 365.77% 235.69% 106.27% 445.14% 327.45% 218.12% 100.00%
Net Worth 158,546 51,144 53,675 49,747 46,837 44,460 40,576 147.87%
  QoQ % 210.00% -4.72% 7.89% 6.21% 5.35% 9.57% -
  Horiz. % 390.74% 126.04% 132.28% 122.60% 115.43% 109.57% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,728 4,709 4,662 - - - - -
  QoQ % 64.11% 1.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.78% 101.02% 100.00% - - - -
Div Payout % 151.72 % 148.51 % 300.00 % - % - % - % - % -
  QoQ % 2.16% -50.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.57% 49.50% 100.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 158,546 51,144 53,675 49,747 46,837 44,460 40,576 147.87%
  QoQ % 210.00% -4.72% 7.89% 6.21% 5.35% 9.57% -
  Horiz. % 390.74% 126.04% 132.28% 122.60% 115.43% 109.57% 100.00%
NOSH 351,310 313,960 310,800 302,050 299,856 299,999 296,176 12.04%
  QoQ % 11.90% 1.02% 2.90% 0.73% -0.05% 1.29% -
  Horiz. % 118.62% 106.00% 104.94% 101.98% 101.24% 101.29% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.69 % 19.15 % 20.47 % 19.29 % 18.31 % 16.06 % 15.06 % 19.55%
  QoQ % 2.82% -6.45% 6.12% 5.35% 14.01% 6.64% -
  Horiz. % 130.74% 127.16% 135.92% 128.09% 121.58% 106.64% 100.00%
ROE 3.21 % 6.20 % 2.90 % 12.15 % 8.90 % 5.33 % 2.48 % 18.75%
  QoQ % -48.23% 113.79% -76.13% 36.52% 66.98% 114.92% -
  Horiz. % 129.44% 250.00% 116.94% 489.92% 358.87% 214.92% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.36 5.27 2.44 10.37 7.59 4.92 2.26 119.55%
  QoQ % 39.66% 115.98% -76.47% 36.63% 54.27% 117.70% -
  Horiz. % 325.66% 233.19% 107.96% 458.85% 335.84% 217.70% 100.00%
EPS 1.45 1.01 0.50 2.02 1.39 0.79 0.34 162.75%
  QoQ % 43.56% 102.00% -75.25% 45.32% 75.95% 132.35% -
  Horiz. % 426.47% 297.06% 147.06% 594.12% 408.82% 232.35% 100.00%
DPS 2.20 1.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 46.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.67% 100.00% 100.00% - - - -
NAPS 0.4513 0.1629 0.1727 0.1647 0.1562 0.1482 0.1370 121.23%
  QoQ % 177.04% -5.67% 4.86% 5.44% 5.40% 8.18% -
  Horiz. % 329.42% 118.91% 126.06% 120.22% 114.01% 108.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.33 2.77 1.27 5.24 3.81 2.47 1.12 146.13%
  QoQ % 56.32% 118.11% -75.76% 37.53% 54.25% 120.54% -
  Horiz. % 386.61% 247.32% 113.39% 467.86% 340.18% 220.54% 100.00%
EPS 0.85 0.53 0.26 1.01 0.70 0.40 0.17 192.12%
  QoQ % 60.38% 103.85% -74.26% 44.29% 75.00% 135.29% -
  Horiz. % 500.00% 311.76% 152.94% 594.12% 411.76% 235.29% 100.00%
DPS 1.29 0.79 0.78 0.00 0.00 0.00 0.00 -
  QoQ % 63.29% 1.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.38% 101.28% 100.00% - - - -
NAPS 0.2652 0.0855 0.0898 0.0832 0.0783 0.0744 0.0679 147.80%
  QoQ % 210.18% -4.79% 7.93% 6.26% 5.24% 9.57% -
  Horiz. % 390.57% 125.92% 132.25% 122.53% 115.32% 109.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8800 1.0500 0.8100 0.4950 0.4500 0.4700 0.4250 -
P/RPS 11.95 19.91 33.17 4.77 5.93 9.55 18.82 -26.10%
  QoQ % -39.98% -39.98% 595.39% -19.56% -37.91% -49.26% -
  Horiz. % 63.50% 105.79% 176.25% 25.35% 31.51% 50.74% 100.00%
P/EPS 60.69 103.96 162.00 24.74 32.37 59.49 125.00 -38.20%
  QoQ % -41.62% -35.83% 554.81% -23.57% -45.59% -52.41% -
  Horiz. % 48.55% 83.17% 129.60% 19.79% 25.90% 47.59% 100.00%
EY 1.65 0.96 0.62 4.04 3.09 1.68 0.80 61.96%
  QoQ % 71.88% 54.84% -84.65% 30.74% 83.93% 110.00% -
  Horiz. % 206.25% 120.00% 77.50% 505.00% 386.25% 210.00% 100.00%
DY 2.50 1.43 1.85 0.00 0.00 0.00 0.00 -
  QoQ % 74.83% -22.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.14% 77.30% 100.00% - - - -
P/NAPS 1.95 6.45 4.69 3.01 2.88 3.17 3.10 -26.56%
  QoQ % -69.77% 37.53% 55.81% 4.51% -9.15% 2.26% -
  Horiz. % 62.90% 208.06% 151.29% 97.10% 92.90% 102.26% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 -
Price 0.8500 0.9200 1.0400 0.7750 0.4900 0.4350 0.4350 -
P/RPS 11.54 17.44 42.59 7.47 6.45 8.84 19.27 -28.93%
  QoQ % -33.83% -59.05% 470.15% 15.81% -27.04% -54.13% -
  Horiz. % 59.89% 90.50% 221.02% 38.76% 33.47% 45.87% 100.00%
P/EPS 58.62 91.09 208.00 38.74 35.25 55.06 127.94 -40.54%
  QoQ % -35.65% -56.21% 436.91% 9.90% -35.98% -56.96% -
  Horiz. % 45.82% 71.20% 162.58% 30.28% 27.55% 43.04% 100.00%
EY 1.71 1.10 0.48 2.58 2.84 1.82 0.78 68.68%
  QoQ % 55.45% 129.17% -81.40% -9.15% 56.04% 133.33% -
  Horiz. % 219.23% 141.03% 61.54% 330.77% 364.10% 233.33% 100.00%
DY 2.59 1.63 1.44 0.00 0.00 0.00 0.00 -
  QoQ % 58.90% 13.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.86% 113.19% 100.00% - - - -
P/NAPS 1.88 5.65 6.02 4.71 3.14 2.94 3.18 -29.54%
  QoQ % -66.73% -6.15% 27.81% 50.00% 6.80% -7.55% -
  Horiz. % 59.12% 177.67% 189.31% 148.11% 98.74% 92.45% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS