Highlights

[N2N] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     128.44%    YoY -     135.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,611 19,139 12,300 5,973 20,719 14,904 8,543 112.56%
  QoQ % 39.04% 55.60% 105.93% -71.17% 39.02% 74.46% -
  Horiz. % 311.49% 224.03% 143.98% 69.92% 242.53% 174.46% 100.00%
PBT 1,948 1,511 851 420 -1,155 -1,707 -1,326 -
  QoQ % 28.92% 77.56% 102.62% 136.36% 32.34% -28.73% -
  Horiz. % -146.91% -113.95% -64.18% -31.67% 87.10% 128.73% 100.00%
Tax -159 -18 0 0 -322 -208 0 -
  QoQ % -783.33% 0.00% 0.00% 0.00% -54.81% 0.00% -
  Horiz. % 76.44% 8.65% -0.00% -0.00% 154.81% 100.00% -
NP 1,789 1,493 851 420 -1,477 -1,915 -1,326 -
  QoQ % 19.83% 75.44% 102.62% 128.44% 22.87% -44.42% -
  Horiz. % -134.92% -112.59% -64.18% -31.67% 111.39% 144.42% 100.00%
NP to SH 1,789 1,493 851 420 -1,477 -1,915 -1,326 -
  QoQ % 19.83% 75.44% 102.62% 128.44% 22.87% -44.42% -
  Horiz. % -134.92% -112.59% -64.18% -31.67% 111.39% 144.42% 100.00%
Tax Rate 8.16 % 1.19 % - % - % - % - % - % -
  QoQ % 585.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 685.71% 100.00% - - - - -
Total Cost 24,822 17,646 11,449 5,553 22,196 16,819 9,869 84.43%
  QoQ % 40.67% 54.13% 106.18% -74.98% 31.97% 70.42% -
  Horiz. % 251.51% 178.80% 116.01% 56.27% 224.91% 170.42% 100.00%
Net Worth 39,864 39,654 39,693 38,699 38,670 38,150 39,117 1.26%
  QoQ % 0.53% -0.10% 2.57% 0.08% 1.36% -2.47% -
  Horiz. % 101.91% 101.37% 101.47% 98.93% 98.86% 97.53% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,864 39,654 39,693 38,699 38,670 38,150 39,117 1.26%
  QoQ % 0.53% -0.10% 2.57% 0.08% 1.36% -2.47% -
  Horiz. % 101.91% 101.37% 101.47% 98.93% 98.86% 97.53% 100.00%
NOSH 298,166 298,600 303,928 299,999 300,000 299,218 301,363 -0.71%
  QoQ % -0.15% -1.75% 1.31% -0.00% 0.26% -0.71% -
  Horiz. % 98.94% 99.08% 100.85% 99.55% 99.55% 99.29% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.72 % 7.80 % 6.92 % 7.03 % -7.13 % -12.85 % -15.52 % -
  QoQ % -13.85% 12.72% -1.56% 198.60% 44.51% 17.20% -
  Horiz. % -43.30% -50.26% -44.59% -45.30% 45.94% 82.80% 100.00%
ROE 4.49 % 3.77 % 2.14 % 1.09 % -3.82 % -5.02 % -3.39 % -
  QoQ % 19.10% 76.17% 96.33% 128.53% 23.90% -48.08% -
  Horiz. % -132.45% -111.21% -63.13% -32.15% 112.68% 148.08% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.92 6.41 4.05 1.99 6.91 4.98 2.83 114.23%
  QoQ % 39.16% 58.27% 103.52% -71.20% 38.76% 75.97% -
  Horiz. % 315.19% 226.50% 143.11% 70.32% 244.17% 175.97% 100.00%
EPS 0.60 0.50 0.28 0.14 -0.49 -0.64 -0.44 -
  QoQ % 20.00% 78.57% 100.00% 128.57% 23.44% -45.45% -
  Horiz. % -136.36% -113.64% -63.64% -31.82% 111.36% 145.45% 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 0.1337 0.1328 0.1306 0.1290 0.1289 0.1275 0.1298 1.98%
  QoQ % 0.68% 1.68% 1.24% 0.08% 1.10% -1.77% -
  Horiz. % 103.00% 102.31% 100.62% 99.38% 99.31% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 537,428
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.95 3.56 2.29 1.11 3.86 2.77 1.59 112.48%
  QoQ % 39.04% 55.46% 106.31% -71.24% 39.35% 74.21% -
  Horiz. % 311.32% 223.90% 144.03% 69.81% 242.77% 174.21% 100.00%
EPS 0.33 0.28 0.16 0.08 -0.27 -0.36 -0.25 -
  QoQ % 17.86% 75.00% 100.00% 129.63% 25.00% -44.00% -
  Horiz. % -132.00% -112.00% -64.00% -32.00% 108.00% 144.00% 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 0.0742 0.0738 0.0739 0.0720 0.0720 0.0710 0.0728 1.27%
  QoQ % 0.54% -0.14% 2.64% 0.00% 1.41% -2.47% -
  Horiz. % 101.92% 101.37% 101.51% 98.90% 98.90% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4600 0.5000 0.4700 0.4600 0.2600 0.2700 0.2400 -
P/RPS 5.15 7.80 11.61 23.10 3.76 5.42 8.47 -28.12%
  QoQ % -33.97% -32.82% -49.74% 514.36% -30.63% -36.01% -
  Horiz. % 60.80% 92.09% 137.07% 272.73% 44.39% 63.99% 100.00%
P/EPS 76.67 100.00 167.86 328.57 -52.81 -42.19 -54.55 -
  QoQ % -23.33% -40.43% -48.91% 722.17% -25.17% 22.66% -
  Horiz. % -140.55% -183.32% -307.72% -602.33% 96.81% 77.34% 100.00%
EY 1.30 1.00 0.60 0.30 -1.89 -2.37 -1.83 -
  QoQ % 30.00% 66.67% 100.00% 115.87% 20.25% -29.51% -
  Horiz. % -71.04% -54.64% -32.79% -16.39% 103.28% 129.51% 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 3.44 3.77 3.60 3.57 2.02 2.12 1.85 50.93%
  QoQ % -8.75% 4.72% 0.84% 76.73% -4.72% 14.59% -
  Horiz. % 185.95% 203.78% 194.59% 192.97% 109.19% 114.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 -
Price 0.4550 0.4900 0.5400 0.4500 0.4700 0.2300 0.2500 -
P/RPS 5.10 7.64 13.34 22.60 6.81 4.62 8.82 -30.48%
  QoQ % -33.25% -42.73% -40.97% 231.86% 47.40% -47.62% -
  Horiz. % 57.82% 86.62% 151.25% 256.24% 77.21% 52.38% 100.00%
P/EPS 75.83 98.00 192.86 321.43 -95.46 -35.94 -56.82 -
  QoQ % -22.62% -49.19% -40.00% 436.72% -165.61% 36.75% -
  Horiz. % -133.46% -172.47% -339.42% -565.70% 168.00% 63.25% 100.00%
EY 1.32 1.02 0.52 0.31 -1.05 -2.78 -1.76 -
  QoQ % 29.41% 96.15% 67.74% 129.52% 62.23% -57.95% -
  Horiz. % -75.00% -57.95% -29.55% -17.61% 59.66% 157.95% 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 3.40 3.69 4.13 3.49 3.65 1.80 1.93 45.61%
  QoQ % -7.86% -10.65% 18.34% -4.38% 102.78% -6.74% -
  Horiz. % 176.17% 191.19% 213.99% 180.83% 189.12% 93.26% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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