Highlights

[N2N] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -43.71%    YoY -     139.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,327 22,767 14,759 6,687 26,611 19,139 12,300 86.18%
  QoQ % 37.60% 54.26% 120.71% -74.87% 39.04% 55.60% -
  Horiz. % 254.69% 185.10% 119.99% 54.37% 216.35% 155.60% 100.00%
PBT 6,180 4,247 2,396 1,022 1,948 1,511 851 273.66%
  QoQ % 45.51% 77.25% 134.44% -47.54% 28.92% 77.56% -
  Horiz. % 726.20% 499.06% 281.55% 120.09% 228.91% 177.56% 100.00%
Tax -137 -79 -26 -15 -159 -18 0 -
  QoQ % -73.42% -203.85% -73.33% 90.57% -783.33% 0.00% -
  Horiz. % 761.11% 438.89% 144.44% 83.33% 883.33% 100.00% -
NP 6,043 4,168 2,370 1,007 1,789 1,493 851 268.13%
  QoQ % 44.99% 75.86% 135.35% -43.71% 19.83% 75.44% -
  Horiz. % 710.11% 489.78% 278.50% 118.33% 210.22% 175.44% 100.00%
NP to SH 6,043 4,168 2,370 1,007 1,789 1,493 851 268.13%
  QoQ % 44.99% 75.86% 135.35% -43.71% 19.83% 75.44% -
  Horiz. % 710.11% 489.78% 278.50% 118.33% 210.22% 175.44% 100.00%
Tax Rate 2.22 % 1.86 % 1.09 % 1.47 % 8.16 % 1.19 % - % -
  QoQ % 19.35% 70.64% -25.85% -81.99% 585.71% 0.00% -
  Horiz. % 186.55% 156.30% 91.60% 123.53% 685.71% 100.00% -
Total Cost 25,284 18,599 12,389 5,680 24,822 17,646 11,449 69.34%
  QoQ % 35.94% 50.13% 118.12% -77.12% 40.67% 54.13% -
  Horiz. % 220.84% 162.45% 108.21% 49.61% 216.80% 154.13% 100.00%
Net Worth 49,747 46,837 44,460 40,576 39,864 39,654 39,693 16.20%
  QoQ % 6.21% 5.35% 9.57% 1.78% 0.53% -0.10% -
  Horiz. % 125.33% 118.00% 112.01% 102.22% 100.43% 99.90% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,747 46,837 44,460 40,576 39,864 39,654 39,693 16.20%
  QoQ % 6.21% 5.35% 9.57% 1.78% 0.53% -0.10% -
  Horiz. % 125.33% 118.00% 112.01% 102.22% 100.43% 99.90% 100.00%
NOSH 302,050 299,856 299,999 296,176 298,166 298,600 303,928 -0.41%
  QoQ % 0.73% -0.05% 1.29% -0.67% -0.15% -1.75% -
  Horiz. % 99.38% 98.66% 98.71% 97.45% 98.10% 98.25% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.29 % 18.31 % 16.06 % 15.06 % 6.72 % 7.80 % 6.92 % 97.70%
  QoQ % 5.35% 14.01% 6.64% 124.11% -13.85% 12.72% -
  Horiz. % 278.76% 264.60% 232.08% 217.63% 97.11% 112.72% 100.00%
ROE 12.15 % 8.90 % 5.33 % 2.48 % 4.49 % 3.77 % 2.14 % 217.25%
  QoQ % 36.52% 66.98% 114.92% -44.77% 19.10% 76.17% -
  Horiz. % 567.76% 415.89% 249.07% 115.89% 209.81% 176.17% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.37 7.59 4.92 2.26 8.92 6.41 4.05 86.84%
  QoQ % 36.63% 54.27% 117.70% -74.66% 39.16% 58.27% -
  Horiz. % 256.05% 187.41% 121.48% 55.80% 220.25% 158.27% 100.00%
EPS 2.02 1.39 0.79 0.34 0.60 0.50 0.28 272.02%
  QoQ % 45.32% 75.95% 132.35% -43.33% 20.00% 78.57% -
  Horiz. % 721.43% 496.43% 282.14% 121.43% 214.29% 178.57% 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 0.1647 0.1562 0.1482 0.1370 0.1337 0.1328 0.1306 16.68%
  QoQ % 5.44% 5.40% 8.18% 2.47% 0.68% 1.68% -
  Horiz. % 126.11% 119.60% 113.48% 104.90% 102.37% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.24 3.81 2.47 1.12 4.45 3.20 2.06 86.02%
  QoQ % 37.53% 54.25% 120.54% -74.83% 39.06% 55.34% -
  Horiz. % 254.37% 184.95% 119.90% 54.37% 216.02% 155.34% 100.00%
EPS 1.01 0.70 0.40 0.17 0.30 0.25 0.14 272.02%
  QoQ % 44.29% 75.00% 135.29% -43.33% 20.00% 78.57% -
  Horiz. % 721.43% 500.00% 285.71% 121.43% 214.29% 178.57% 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 0.0832 0.0783 0.0744 0.0679 0.0667 0.0663 0.0664 16.18%
  QoQ % 6.26% 5.24% 9.57% 1.80% 0.60% -0.15% -
  Horiz. % 125.30% 117.92% 112.05% 102.26% 100.45% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4950 0.4500 0.4700 0.4250 0.4600 0.5000 0.4700 -
P/RPS 4.77 5.93 9.55 18.82 5.15 7.80 11.61 -44.64%
  QoQ % -19.56% -37.91% -49.26% 265.44% -33.97% -32.82% -
  Horiz. % 41.09% 51.08% 82.26% 162.10% 44.36% 67.18% 100.00%
P/EPS 24.74 32.37 59.49 125.00 76.67 100.00 167.86 -72.00%
  QoQ % -23.57% -45.59% -52.41% 63.04% -23.33% -40.43% -
  Horiz. % 14.74% 19.28% 35.44% 74.47% 45.67% 59.57% 100.00%
EY 4.04 3.09 1.68 0.80 1.30 1.00 0.60 255.34%
  QoQ % 30.74% 83.93% 110.00% -38.46% 30.00% 66.67% -
  Horiz. % 673.33% 515.00% 280.00% 133.33% 216.67% 166.67% 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 3.01 2.88 3.17 3.10 3.44 3.77 3.60 -11.22%
  QoQ % 4.51% -9.15% 2.26% -9.88% -8.75% 4.72% -
  Horiz. % 83.61% 80.00% 88.06% 86.11% 95.56% 104.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 -
Price 0.7750 0.4900 0.4350 0.4350 0.4550 0.4900 0.5400 -
P/RPS 7.47 6.45 8.84 19.27 5.10 7.64 13.34 -31.99%
  QoQ % 15.81% -27.04% -54.13% 277.84% -33.25% -42.73% -
  Horiz. % 56.00% 48.35% 66.27% 144.45% 38.23% 57.27% 100.00%
P/EPS 38.74 35.25 55.06 127.94 75.83 98.00 192.86 -65.60%
  QoQ % 9.90% -35.98% -56.96% 68.72% -22.62% -49.19% -
  Horiz. % 20.09% 18.28% 28.55% 66.34% 39.32% 50.81% 100.00%
EY 2.58 2.84 1.82 0.78 1.32 1.02 0.52 190.05%
  QoQ % -9.15% 56.04% 133.33% -40.91% 29.41% 96.15% -
  Horiz. % 496.15% 546.15% 350.00% 150.00% 253.85% 196.15% 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 4.71 3.14 2.94 3.18 3.40 3.69 4.13 9.13%
  QoQ % 50.00% 6.80% -7.55% -6.47% -7.86% -10.65% -
  Horiz. % 114.04% 76.03% 71.19% 77.00% 82.32% 89.35% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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