Highlights

[N2N] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -74.28%    YoY -     54.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 34,239 25,870 16,558 7,590 31,327 22,767 14,759 74.98%
  QoQ % 32.35% 56.24% 118.16% -75.77% 37.60% 54.26% -
  Horiz. % 231.99% 175.28% 112.19% 51.43% 212.26% 154.26% 100.00%
PBT 7,091 5,224 3,190 1,573 6,180 4,247 2,396 105.73%
  QoQ % 35.74% 63.76% 102.80% -74.55% 45.51% 77.25% -
  Horiz. % 295.95% 218.03% 133.14% 65.65% 257.93% 177.25% 100.00%
Tax -50 -130 -19 -19 -137 -79 -26 54.46%
  QoQ % 61.54% -584.21% 0.00% 86.13% -73.42% -203.85% -
  Horiz. % 192.31% 500.00% 73.08% 73.08% 526.92% 303.85% 100.00%
NP 7,041 5,094 3,171 1,554 6,043 4,168 2,370 106.25%
  QoQ % 38.22% 60.64% 104.05% -74.28% 44.99% 75.86% -
  Horiz. % 297.09% 214.94% 133.80% 65.57% 254.98% 175.86% 100.00%
NP to SH 7,041 5,094 3,171 1,554 6,043 4,168 2,370 106.25%
  QoQ % 38.22% 60.64% 104.05% -74.28% 44.99% 75.86% -
  Horiz. % 297.09% 214.94% 133.80% 65.57% 254.98% 175.86% 100.00%
Tax Rate 0.71 % 2.49 % 0.60 % 1.21 % 2.22 % 1.86 % 1.09 % -24.80%
  QoQ % -71.49% 315.00% -50.41% -45.50% 19.35% 70.64% -
  Horiz. % 65.14% 228.44% 55.05% 111.01% 203.67% 170.64% 100.00%
Total Cost 27,198 20,776 13,387 6,036 25,284 18,599 12,389 68.67%
  QoQ % 30.91% 55.20% 121.79% -76.13% 35.94% 50.13% -
  Horiz. % 219.53% 167.70% 108.06% 48.72% 204.08% 150.13% 100.00%
Net Worth 137,934 158,546 51,144 53,675 49,747 46,837 44,460 112.28%
  QoQ % -13.00% 210.00% -4.72% 7.89% 6.21% 5.35% -
  Horiz. % 310.24% 356.60% 115.03% 120.73% 111.89% 105.35% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,201 7,728 4,709 4,662 - - - -
  QoQ % 6.12% 64.11% 1.02% 0.00% 0.00% 0.00% -
  Horiz. % 175.92% 165.78% 101.02% 100.00% - - -
Div Payout % 116.48 % 151.72 % 148.51 % 300.00 % - % - % - % -
  QoQ % -23.23% 2.16% -50.50% 0.00% 0.00% 0.00% -
  Horiz. % 38.83% 50.57% 49.50% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 137,934 158,546 51,144 53,675 49,747 46,837 44,460 112.28%
  QoQ % -13.00% 210.00% -4.72% 7.89% 6.21% 5.35% -
  Horiz. % 310.24% 356.60% 115.03% 120.73% 111.89% 105.35% 100.00%
NOSH 372,795 351,310 313,960 310,800 302,050 299,856 299,999 15.54%
  QoQ % 6.12% 11.90% 1.02% 2.90% 0.73% -0.05% -
  Horiz. % 124.27% 117.10% 104.65% 103.60% 100.68% 99.95% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.56 % 19.69 % 19.15 % 20.47 % 19.29 % 18.31 % 16.06 % 17.85%
  QoQ % 4.42% 2.82% -6.45% 6.12% 5.35% 14.01% -
  Horiz. % 128.02% 122.60% 119.24% 127.46% 120.11% 114.01% 100.00%
ROE 5.10 % 3.21 % 6.20 % 2.90 % 12.15 % 8.90 % 5.33 % -2.89%
  QoQ % 58.88% -48.23% 113.79% -76.13% 36.52% 66.98% -
  Horiz. % 95.68% 60.23% 116.32% 54.41% 227.95% 166.98% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.18 7.36 5.27 2.44 10.37 7.59 4.92 51.39%
  QoQ % 24.73% 39.66% 115.98% -76.47% 36.63% 54.27% -
  Horiz. % 186.59% 149.59% 107.11% 49.59% 210.77% 154.27% 100.00%
EPS 1.63 1.45 1.01 0.50 2.02 1.39 0.79 61.86%
  QoQ % 12.41% 43.56% 102.00% -75.25% 45.32% 75.95% -
  Horiz. % 206.33% 183.54% 127.85% 63.29% 255.70% 175.95% 100.00%
DPS 2.20 2.20 1.50 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 46.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.67% 146.67% 100.00% 100.00% - - -
NAPS 0.3700 0.4513 0.1629 0.1727 0.1647 0.1562 0.1482 83.73%
  QoQ % -18.01% 177.04% -5.67% 4.86% 5.44% 5.40% -
  Horiz. % 249.66% 304.52% 109.92% 116.53% 111.13% 105.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.73 4.33 2.77 1.27 5.24 3.81 2.47 74.97%
  QoQ % 32.33% 56.32% 118.11% -75.76% 37.53% 54.25% -
  Horiz. % 231.98% 175.30% 112.15% 51.42% 212.15% 154.25% 100.00%
EPS 1.18 0.85 0.53 0.26 1.01 0.70 0.40 105.29%
  QoQ % 38.82% 60.38% 103.85% -74.26% 44.29% 75.00% -
  Horiz. % 295.00% 212.50% 132.50% 65.00% 252.50% 175.00% 100.00%
DPS 1.37 1.29 0.79 0.78 0.00 0.00 0.00 -
  QoQ % 6.20% 63.29% 1.28% 0.00% 0.00% 0.00% -
  Horiz. % 175.64% 165.38% 101.28% 100.00% - - -
NAPS 0.2307 0.2652 0.0855 0.0898 0.0832 0.0783 0.0744 112.20%
  QoQ % -13.01% 210.18% -4.79% 7.93% 6.26% 5.24% -
  Horiz. % 310.08% 356.45% 114.92% 120.70% 111.83% 105.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8950 0.8800 1.0500 0.8100 0.4950 0.4500 0.4700 -
P/RPS 9.74 11.95 19.91 33.17 4.77 5.93 9.55 1.32%
  QoQ % -18.49% -39.98% -39.98% 595.39% -19.56% -37.91% -
  Horiz. % 101.99% 125.13% 208.48% 347.33% 49.95% 62.09% 100.00%
P/EPS 47.39 60.69 103.96 162.00 24.74 32.37 59.49 -14.03%
  QoQ % -21.91% -41.62% -35.83% 554.81% -23.57% -45.59% -
  Horiz. % 79.66% 102.02% 174.75% 272.31% 41.59% 54.41% 100.00%
EY 2.11 1.65 0.96 0.62 4.04 3.09 1.68 16.36%
  QoQ % 27.88% 71.88% 54.84% -84.65% 30.74% 83.93% -
  Horiz. % 125.60% 98.21% 57.14% 36.90% 240.48% 183.93% 100.00%
DY 2.46 2.50 1.43 1.85 0.00 0.00 0.00 -
  QoQ % -1.60% 74.83% -22.70% 0.00% 0.00% 0.00% -
  Horiz. % 132.97% 135.14% 77.30% 100.00% - - -
P/NAPS 2.42 1.95 6.45 4.69 3.01 2.88 3.17 -16.43%
  QoQ % 24.10% -69.77% 37.53% 55.81% 4.51% -9.15% -
  Horiz. % 76.34% 61.51% 203.47% 147.95% 94.95% 90.85% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 -
Price 0.8500 0.8500 0.9200 1.0400 0.7750 0.4900 0.4350 -
P/RPS 9.25 11.54 17.44 42.59 7.47 6.45 8.84 3.06%
  QoQ % -19.84% -33.83% -59.05% 470.15% 15.81% -27.04% -
  Horiz. % 104.64% 130.54% 197.29% 481.79% 84.50% 72.96% 100.00%
P/EPS 45.00 58.62 91.09 208.00 38.74 35.25 55.06 -12.55%
  QoQ % -23.23% -35.65% -56.21% 436.91% 9.90% -35.98% -
  Horiz. % 81.73% 106.47% 165.44% 377.77% 70.36% 64.02% 100.00%
EY 2.22 1.71 1.10 0.48 2.58 2.84 1.82 14.12%
  QoQ % 29.82% 55.45% 129.17% -81.40% -9.15% 56.04% -
  Horiz. % 121.98% 93.96% 60.44% 26.37% 141.76% 156.04% 100.00%
DY 2.59 2.59 1.63 1.44 0.00 0.00 0.00 -
  QoQ % 0.00% 58.90% 13.19% 0.00% 0.00% 0.00% -
  Horiz. % 179.86% 179.86% 113.19% 100.00% - - -
P/NAPS 2.30 1.88 5.65 6.02 4.71 3.14 2.94 -15.06%
  QoQ % 22.34% -66.73% -6.15% 27.81% 50.00% 6.80% -
  Horiz. % 78.23% 63.95% 192.18% 204.76% 160.20% 106.80% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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