Highlights

[N2N] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     32.57%    YoY -     33.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,288 20,776 10,106 38,902 29,090 19,144 9,301 124.01%
  QoQ % 50.60% 105.58% -74.02% 33.73% 51.95% 105.83% -
  Horiz. % 336.39% 223.37% 108.65% 418.26% 312.76% 205.83% 100.00%
PBT 9,085 5,716 2,879 10,402 7,155 5,153 2,255 152.55%
  QoQ % 58.94% 98.54% -72.32% 45.38% 38.85% 128.51% -
  Horiz. % 402.88% 253.48% 127.67% 461.29% 317.29% 228.51% 100.00%
Tax -10 0 0 -1,107 -93 -74 -37 -58.10%
  QoQ % 0.00% 0.00% 0.00% -1,090.32% -25.68% -100.00% -
  Horiz. % 27.03% -0.00% -0.00% 2,991.89% 251.35% 200.00% 100.00%
NP 9,075 5,716 2,879 9,295 7,062 5,079 2,218 155.16%
  QoQ % 58.76% 98.54% -69.03% 31.62% 39.04% 128.99% -
  Horiz. % 409.15% 257.71% 129.80% 419.07% 318.39% 228.99% 100.00%
NP to SH 9,164 5,770 2,902 9,366 7,065 5,079 2,218 156.82%
  QoQ % 58.82% 98.83% -69.02% 32.57% 39.10% 128.99% -
  Horiz. % 413.17% 260.14% 130.84% 422.27% 318.53% 228.99% 100.00%
Tax Rate 0.11 % - % - % 10.64 % 1.30 % 1.44 % 1.64 % -83.41%
  QoQ % 0.00% 0.00% 0.00% 718.46% -9.72% -12.20% -
  Horiz. % 6.71% 0.00% 0.00% 648.78% 79.27% 87.80% 100.00%
Total Cost 22,213 15,060 7,227 29,607 22,028 14,065 7,083 113.81%
  QoQ % 47.50% 108.39% -75.59% 34.41% 56.62% 98.57% -
  Horiz. % 313.61% 212.62% 102.03% 418.00% 311.00% 198.57% 100.00%
Net Worth 179,501 178,260 177,864 167,092 162,363 167,827 164,132 6.13%
  QoQ % 0.70% 0.22% 6.45% 2.91% -3.26% 2.25% -
  Horiz. % 109.36% 108.61% 108.37% 101.80% 98.92% 102.25% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 4,691 - 8,794 4,388 - - -
  QoQ % 0.00% 0.00% 0.00% 100.41% 0.00% 0.00% -
  Horiz. % 0.00% 106.90% 0.00% 200.41% 100.00% - -
Div Payout % - % 81.30 % - % 93.90 % 62.11 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 51.18% 0.00% 0.00% -
  Horiz. % 0.00% 130.90% 0.00% 151.18% 100.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 179,501 178,260 177,864 167,092 162,363 167,827 164,132 6.13%
  QoQ % 0.70% 0.22% 6.45% 2.91% -3.26% 2.25% -
  Horiz. % 109.36% 108.61% 108.37% 101.80% 98.92% 102.25% 100.00%
NOSH 472,371 469,105 468,064 439,718 438,819 441,652 443,600 4.27%
  QoQ % 0.70% 0.22% 6.45% 0.20% -0.64% -0.44% -
  Horiz. % 106.49% 105.75% 105.51% 99.12% 98.92% 99.56% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 26.53 % 23.85 % 13.88%
  QoQ % 5.42% -3.44% 19.25% -1.61% -8.48% 11.24% -
  Horiz. % 121.59% 115.35% 119.45% 100.17% 101.80% 111.24% 100.00%
ROE 5.11 % 3.24 % 1.63 % 5.61 % 4.35 % 3.03 % 1.35 % 142.29%
  QoQ % 57.72% 98.77% -70.94% 28.97% 43.56% 124.44% -
  Horiz. % 378.52% 240.00% 120.74% 415.56% 322.22% 224.44% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.62 4.43 2.16 8.85 6.63 4.33 2.10 114.54%
  QoQ % 49.44% 105.09% -75.59% 33.48% 53.12% 106.19% -
  Horiz. % 315.24% 210.95% 102.86% 421.43% 315.71% 206.19% 100.00%
EPS 1.94 1.23 0.62 2.13 1.61 1.15 0.50 146.31%
  QoQ % 57.72% 98.39% -70.89% 32.30% 40.00% 130.00% -
  Horiz. % 388.00% 246.00% 124.00% 426.00% 322.00% 230.00% 100.00%
DPS 0.00 1.00 0.00 2.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 200.00% 100.00% - -
NAPS 0.3800 0.3800 0.3800 0.3800 0.3700 0.3800 0.3700 1.79%
  QoQ % 0.00% 0.00% 0.00% 2.70% -2.63% 2.70% -
  Horiz. % 102.70% 102.70% 102.70% 102.70% 100.00% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.23 3.47 1.69 6.51 4.87 3.20 1.56 123.51%
  QoQ % 50.72% 105.33% -74.04% 33.68% 52.19% 105.13% -
  Horiz. % 335.26% 222.44% 108.33% 417.31% 312.18% 205.13% 100.00%
EPS 1.53 0.97 0.49 1.57 1.18 0.85 0.37 156.96%
  QoQ % 57.73% 97.96% -68.79% 33.05% 38.82% 129.73% -
  Horiz. % 413.51% 262.16% 132.43% 424.32% 318.92% 229.73% 100.00%
DPS 0.00 0.78 0.00 1.47 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 101.37% 0.00% 0.00% -
  Horiz. % 0.00% 106.85% 0.00% 201.37% 100.00% - -
NAPS 0.3002 0.2982 0.2975 0.2795 0.2716 0.2807 0.2745 6.13%
  QoQ % 0.67% 0.24% 6.44% 2.91% -3.24% 2.26% -
  Horiz. % 109.36% 108.63% 108.38% 101.82% 98.94% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.8050 0.8850 0.8750 0.9800 0.6900 0.7800 0.8350 -
P/RPS 12.15 19.98 40.53 11.08 10.41 17.99 39.82 -54.58%
  QoQ % -39.19% -50.70% 265.79% 6.44% -42.13% -54.82% -
  Horiz. % 30.51% 50.18% 101.78% 27.83% 26.14% 45.18% 100.00%
P/EPS 41.49 71.95 141.13 46.01 42.86 67.83 167.00 -60.38%
  QoQ % -42.33% -49.02% 206.74% 7.35% -36.81% -59.38% -
  Horiz. % 24.84% 43.08% 84.51% 27.55% 25.66% 40.62% 100.00%
EY 2.41 1.39 0.71 2.17 2.33 1.47 0.60 152.04%
  QoQ % 73.38% 95.77% -67.28% -6.87% 58.50% 145.00% -
  Horiz. % 401.67% 231.67% 118.33% 361.67% 388.33% 245.00% 100.00%
DY 0.00 1.13 0.00 2.04 1.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 40.69% 0.00% 0.00% -
  Horiz. % 0.00% 77.93% 0.00% 140.69% 100.00% - -
P/NAPS 2.12 2.33 2.30 2.58 1.86 2.05 2.26 -4.16%
  QoQ % -9.01% 1.30% -10.85% 38.71% -9.27% -9.29% -
  Horiz. % 93.81% 103.10% 101.77% 114.16% 82.30% 90.71% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 25/05/15 -
Price 0.7600 0.8100 0.8000 0.9000 0.9650 0.7500 0.8250 -
P/RPS 11.47 18.29 37.05 10.17 14.56 17.30 39.35 -55.94%
  QoQ % -37.29% -50.63% 264.31% -30.15% -15.84% -56.04% -
  Horiz. % 29.15% 46.48% 94.16% 25.84% 37.00% 43.96% 100.00%
P/EPS 39.18 65.85 129.03 42.25 59.94 65.22 165.00 -61.55%
  QoQ % -40.50% -48.97% 205.40% -29.51% -8.10% -60.47% -
  Horiz. % 23.75% 39.91% 78.20% 25.61% 36.33% 39.53% 100.00%
EY 2.55 1.52 0.78 2.37 1.67 1.53 0.61 158.83%
  QoQ % 67.76% 94.87% -67.09% 41.92% 9.15% 150.82% -
  Horiz. % 418.03% 249.18% 127.87% 388.52% 273.77% 250.82% 100.00%
DY 0.00 1.23 0.00 2.22 1.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 113.46% 0.00% 0.00% -
  Horiz. % 0.00% 118.27% 0.00% 213.46% 100.00% - -
P/NAPS 2.00 2.13 2.11 2.37 2.61 1.97 2.23 -6.98%
  QoQ % -6.10% 0.95% -10.97% -9.20% 32.49% -11.66% -
  Horiz. % 89.69% 95.52% 94.62% 106.28% 117.04% 88.34% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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