Highlights

[N2N] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     97.76%    YoY -     88.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,949 10,710 7,280 3,917 12,271 9,689 6,739 69.84%
  QoQ % 39.58% 47.12% 85.86% -68.08% 26.65% 43.78% -
  Horiz. % 221.83% 158.93% 108.03% 58.12% 182.09% 143.78% 100.00%
PBT -6,442 -6,576 -2,042 -485 -21,594 -10,520 -8,047 -13.75%
  QoQ % 2.04% -222.04% -321.03% 97.75% -105.27% -30.73% -
  Horiz. % 80.05% 81.72% 25.38% 6.03% 268.35% 130.73% 100.00%
Tax -4 -3 0 0 -39 0 0 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.26% 7.69% -0.00% -0.00% 100.00% - -
NP -6,446 -6,579 -2,042 -485 -21,633 -10,520 -8,047 -13.71%
  QoQ % 2.02% -222.18% -321.03% 97.76% -105.64% -30.73% -
  Horiz. % 80.10% 81.76% 25.38% 6.03% 268.83% 130.73% 100.00%
NP to SH -6,446 -6,579 -2,042 -485 -21,633 -10,520 -8,047 -13.71%
  QoQ % 2.02% -222.18% -321.03% 97.76% -105.64% -30.73% -
  Horiz. % 80.10% 81.76% 25.38% 6.03% 268.83% 130.73% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,395 17,289 9,322 4,402 33,904 20,209 14,786 27.84%
  QoQ % 23.75% 85.46% 111.77% -87.02% 67.77% 36.68% -
  Horiz. % 144.70% 116.93% 63.05% 29.77% 229.30% 136.68% 100.00%
Net Worth 40,365 40,341 45,044 47,045 46,854 57,979 60,263 -23.39%
  QoQ % 0.06% -10.44% -4.25% 0.41% -19.19% -3.79% -
  Horiz. % 66.98% 66.94% 74.75% 78.07% 77.75% 96.21% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 40,365 40,341 45,044 47,045 46,854 57,979 60,263 -23.39%
  QoQ % 0.06% -10.44% -4.25% 0.41% -19.19% -3.79% -
  Horiz. % 66.98% 66.94% 74.75% 78.07% 77.75% 96.21% 100.00%
NOSH 298,341 299,045 300,294 303,125 298,434 298,863 298,037 0.07%
  QoQ % -0.24% -0.42% -0.93% 1.57% -0.14% 0.28% -
  Horiz. % 100.10% 100.34% 100.76% 101.71% 100.13% 100.28% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -43.12 % -61.43 % -28.05 % -12.38 % -176.29 % -108.58 % -119.41 % -49.20%
  QoQ % 29.81% -119.00% -126.58% 92.98% -62.36% 9.07% -
  Horiz. % 36.11% 51.44% 23.49% 10.37% 147.63% 90.93% 100.00%
ROE -15.97 % -16.31 % -4.53 % -1.03 % -46.17 % -18.14 % -13.35 % 12.65%
  QoQ % 2.08% -260.04% -339.81% 97.77% -154.52% -35.88% -
  Horiz. % 119.63% 122.17% 33.93% 7.72% 345.84% 135.88% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.01 3.58 2.42 1.29 4.11 3.24 2.26 69.77%
  QoQ % 39.94% 47.93% 87.60% -68.61% 26.85% 43.36% -
  Horiz. % 221.68% 158.41% 107.08% 57.08% 181.86% 143.36% 100.00%
EPS -2.16 -2.20 -0.68 -0.16 -7.25 -3.52 -2.70 -13.79%
  QoQ % 1.82% -223.53% -325.00% 97.79% -105.97% -30.37% -
  Horiz. % 80.00% 81.48% 25.19% 5.93% 268.52% 130.37% 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 0.1353 0.1349 0.1500 0.1552 0.1570 0.1940 0.2022 -23.44%
  QoQ % 0.30% -10.07% -3.35% -1.15% -19.07% -4.06% -
  Horiz. % 66.91% 66.72% 74.18% 76.76% 77.65% 95.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.50 1.79 1.22 0.66 2.05 1.62 1.13 69.54%
  QoQ % 39.66% 46.72% 84.85% -67.80% 26.54% 43.36% -
  Horiz. % 221.24% 158.41% 107.96% 58.41% 181.42% 143.36% 100.00%
EPS -1.08 -1.10 -0.34 -0.08 -3.62 -1.76 -1.35 -13.79%
  QoQ % 1.82% -223.53% -325.00% 97.79% -105.68% -30.37% -
  Horiz. % 80.00% 81.48% 25.19% 5.93% 268.15% 130.37% 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 0.0675 0.0675 0.0753 0.0787 0.0784 0.0970 0.1008 -23.40%
  QoQ % 0.00% -10.36% -4.32% 0.38% -19.18% -3.77% -
  Horiz. % 66.96% 66.96% 74.70% 78.08% 77.78% 96.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2900 0.2700 0.2800 0.3100 0.2500 0.3500 -
P/RPS 5.59 8.10 11.14 21.67 7.54 7.71 15.48 -49.20%
  QoQ % -30.99% -27.29% -48.59% 187.40% -2.20% -50.19% -
  Horiz. % 36.11% 52.33% 71.96% 139.99% 48.71% 49.81% 100.00%
P/EPS -12.96 -13.18 -39.71 -175.00 -4.28 -7.10 -12.96 -
  QoQ % 1.67% 66.81% 77.31% -3,988.78% 39.72% 45.22% -
  Horiz. % 100.00% 101.70% 306.40% 1,350.31% 33.02% 54.78% 100.00%
EY -7.72 -7.59 -2.52 -0.57 -23.38 -14.08 -7.71 0.09%
  QoQ % -1.71% -201.19% -342.11% 97.56% -66.05% -82.62% -
  Horiz. % 100.13% 98.44% 32.68% 7.39% 303.24% 182.62% 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 2.07 2.15 1.80 1.80 1.97 1.29 1.73 12.67%
  QoQ % -3.72% 19.44% 0.00% -8.63% 52.71% -25.43% -
  Horiz. % 119.65% 124.28% 104.05% 104.05% 113.87% 74.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 30/11/10 24/08/10 13/05/10 24/02/10 24/11/09 24/08/09 -
Price 0.2700 0.2800 0.3000 0.2800 0.2800 0.3100 0.2900 -
P/RPS 5.39 7.82 12.37 21.67 6.81 9.56 12.83 -43.82%
  QoQ % -31.07% -36.78% -42.92% 218.21% -28.77% -25.49% -
  Horiz. % 42.01% 60.95% 96.41% 168.90% 53.08% 74.51% 100.00%
P/EPS -12.50 -12.73 -44.12 -175.00 -3.86 -8.81 -10.74 10.62%
  QoQ % 1.81% 71.15% 74.79% -4,433.68% 56.19% 17.97% -
  Horiz. % 116.39% 118.53% 410.80% 1,629.42% 35.94% 82.03% 100.00%
EY -8.00 -7.86 -2.27 -0.57 -25.89 -11.35 -9.31 -9.59%
  QoQ % -1.78% -246.26% -298.25% 97.80% -128.11% -21.91% -
  Horiz. % 85.93% 84.43% 24.38% 6.12% 278.09% 121.91% 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 2.00 2.08 2.00 1.80 1.78 1.60 1.43 24.99%
  QoQ % -3.85% 4.00% 11.11% 1.12% 11.25% 11.89% -
  Horiz. % 139.86% 145.45% 139.86% 125.87% 124.48% 111.89% 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
 
 

499  449  612  995 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 SCIB 3.01+0.47 
 KSTAR 0.12-0.025 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

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