Highlights

[N2N] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -69.02%    YoY -     30.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 41,816 31,288 20,776 10,106 38,902 29,090 19,144 67.95%
  QoQ % 33.65% 50.60% 105.58% -74.02% 33.73% 51.95% -
  Horiz. % 218.43% 163.44% 108.52% 52.79% 203.21% 151.95% 100.00%
PBT 11,776 9,085 5,716 2,879 10,402 7,155 5,153 73.06%
  QoQ % 29.62% 58.94% 98.54% -72.32% 45.38% 38.85% -
  Horiz. % 228.53% 176.31% 110.93% 55.87% 201.86% 138.85% 100.00%
Tax -95 -10 0 0 -1,107 -93 -74 18.03%
  QoQ % -850.00% 0.00% 0.00% 0.00% -1,090.32% -25.68% -
  Horiz. % 128.38% 13.51% -0.00% -0.00% 1,495.95% 125.68% 100.00%
NP 11,681 9,075 5,716 2,879 9,295 7,062 5,079 73.80%
  QoQ % 28.72% 58.76% 98.54% -69.03% 31.62% 39.04% -
  Horiz. % 229.99% 178.68% 112.54% 56.68% 183.01% 139.04% 100.00%
NP to SH 11,747 9,164 5,770 2,902 9,366 7,065 5,079 74.45%
  QoQ % 28.19% 58.82% 98.83% -69.02% 32.57% 39.10% -
  Horiz. % 231.29% 180.43% 113.61% 57.14% 184.41% 139.10% 100.00%
Tax Rate 0.81 % 0.11 % - % - % 10.64 % 1.30 % 1.44 % -31.74%
  QoQ % 636.36% 0.00% 0.00% 0.00% 718.46% -9.72% -
  Horiz. % 56.25% 7.64% 0.00% 0.00% 738.89% 90.28% 100.00%
Total Cost 30,135 22,213 15,060 7,227 29,607 22,028 14,065 65.81%
  QoQ % 35.66% 47.50% 108.39% -75.59% 34.41% 56.62% -
  Horiz. % 214.26% 157.93% 107.07% 51.38% 210.50% 156.62% 100.00%
Net Worth 178,490 179,501 178,260 177,864 167,092 162,363 167,827 4.17%
  QoQ % -0.56% 0.70% 0.22% 6.45% 2.91% -3.26% -
  Horiz. % 106.35% 106.96% 106.22% 105.98% 99.56% 96.74% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,697 - 4,691 - 8,794 4,388 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.41% 0.00% -
  Horiz. % 107.04% 0.00% 106.90% 0.00% 200.41% 100.00% -
Div Payout % 39.99 % - % 81.30 % - % 93.90 % 62.11 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 51.18% 0.00% -
  Horiz. % 64.39% 0.00% 130.90% 0.00% 151.18% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 178,490 179,501 178,260 177,864 167,092 162,363 167,827 4.17%
  QoQ % -0.56% 0.70% 0.22% 6.45% 2.91% -3.26% -
  Horiz. % 106.35% 106.96% 106.22% 105.98% 99.56% 96.74% 100.00%
NOSH 469,712 472,371 469,105 468,064 439,718 438,819 441,652 4.17%
  QoQ % -0.56% 0.70% 0.22% 6.45% 0.20% -0.64% -
  Horiz. % 106.35% 106.96% 106.22% 105.98% 99.56% 99.36% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 26.53 % 3.47%
  QoQ % -3.69% 5.42% -3.44% 19.25% -1.61% -8.48% -
  Horiz. % 105.28% 109.31% 103.69% 107.39% 90.05% 91.52% 100.00%
ROE 6.58 % 5.11 % 3.24 % 1.63 % 5.61 % 4.35 % 3.03 % 67.30%
  QoQ % 28.77% 57.72% 98.77% -70.94% 28.97% 43.56% -
  Horiz. % 217.16% 168.65% 106.93% 53.80% 185.15% 143.56% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.90 6.62 4.43 2.16 8.85 6.63 4.33 61.31%
  QoQ % 34.44% 49.44% 105.09% -75.59% 33.48% 53.12% -
  Horiz. % 205.54% 152.89% 102.31% 49.88% 204.39% 153.12% 100.00%
EPS 2.48 1.94 1.23 0.62 2.13 1.61 1.15 66.53%
  QoQ % 27.84% 57.72% 98.39% -70.89% 32.30% 40.00% -
  Horiz. % 215.65% 168.70% 106.96% 53.91% 185.22% 140.00% 100.00%
DPS 1.00 0.00 1.00 0.00 2.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 0.3800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.70% -2.63% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.99 5.23 3.47 1.69 6.51 4.87 3.20 67.95%
  QoQ % 33.65% 50.72% 105.33% -74.04% 33.68% 52.19% -
  Horiz. % 218.44% 163.44% 108.44% 52.81% 203.44% 152.19% 100.00%
EPS 1.96 1.53 0.97 0.49 1.57 1.18 0.85 74.10%
  QoQ % 28.10% 57.73% 97.96% -68.79% 33.05% 38.82% -
  Horiz. % 230.59% 180.00% 114.12% 57.65% 184.71% 138.82% 100.00%
DPS 0.79 0.00 0.78 0.00 1.47 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 101.37% 0.00% -
  Horiz. % 108.22% 0.00% 106.85% 0.00% 201.37% 100.00% -
NAPS 0.2985 0.3002 0.2982 0.2975 0.2795 0.2716 0.2807 4.16%
  QoQ % -0.57% 0.67% 0.24% 6.44% 2.91% -3.24% -
  Horiz. % 106.34% 106.95% 106.23% 105.99% 99.57% 96.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 0.7800 -
P/RPS 8.48 12.15 19.98 40.53 11.08 10.41 17.99 -39.29%
  QoQ % -30.21% -39.19% -50.70% 265.79% 6.44% -42.13% -
  Horiz. % 47.14% 67.54% 111.06% 225.29% 61.59% 57.87% 100.00%
P/EPS 30.19 41.49 71.95 141.13 46.01 42.86 67.83 -41.56%
  QoQ % -27.24% -42.33% -49.02% 206.74% 7.35% -36.81% -
  Horiz. % 44.51% 61.17% 106.07% 208.06% 67.83% 63.19% 100.00%
EY 3.31 2.41 1.39 0.71 2.17 2.33 1.47 71.37%
  QoQ % 37.34% 73.38% 95.77% -67.28% -6.87% 58.50% -
  Horiz. % 225.17% 163.95% 94.56% 48.30% 147.62% 158.50% 100.00%
DY 1.32 0.00 1.13 0.00 2.04 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 40.69% 0.00% -
  Horiz. % 91.03% 0.00% 77.93% 0.00% 140.69% 100.00% -
P/NAPS 1.99 2.12 2.33 2.30 2.58 1.86 2.05 -1.95%
  QoQ % -6.13% -9.01% 1.30% -10.85% 38.71% -9.27% -
  Horiz. % 97.07% 103.41% 113.66% 112.20% 125.85% 90.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 -
Price 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 0.7500 -
P/RPS 8.37 11.47 18.29 37.05 10.17 14.56 17.30 -38.24%
  QoQ % -27.03% -37.29% -50.63% 264.31% -30.15% -15.84% -
  Horiz. % 48.38% 66.30% 105.72% 214.16% 58.79% 84.16% 100.00%
P/EPS 29.79 39.18 65.85 129.03 42.25 59.94 65.22 -40.55%
  QoQ % -23.97% -40.50% -48.97% 205.40% -29.51% -8.10% -
  Horiz. % 45.68% 60.07% 100.97% 197.84% 64.78% 91.90% 100.00%
EY 3.36 2.55 1.52 0.78 2.37 1.67 1.53 68.55%
  QoQ % 31.76% 67.76% 94.87% -67.09% 41.92% 9.15% -
  Horiz. % 219.61% 166.67% 99.35% 50.98% 154.90% 109.15% 100.00%
DY 1.34 0.00 1.23 0.00 2.22 1.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 113.46% 0.00% -
  Horiz. % 128.85% 0.00% 118.27% 0.00% 213.46% 100.00% -
P/NAPS 1.96 2.00 2.13 2.11 2.37 2.61 1.97 -0.34%
  QoQ % -2.00% -6.10% 0.95% -10.97% -9.20% 32.49% -
  Horiz. % 99.49% 101.52% 108.12% 107.11% 120.30% 132.49% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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