Highlights

[N2N] QoQ Quarter Result on 2009-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     8.72%    YoY -     -280.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,917 2,582 2,950 2,928 3,811 5,267 5,615 -21.36%
  QoQ % 51.70% -12.47% 0.75% -23.17% -27.64% -6.20% -
  Horiz. % 69.76% 45.98% 52.54% 52.15% 67.87% 93.80% 100.00%
PBT -485 -11,074 -2,473 -3,840 -4,207 -4,877 1,094 -
  QoQ % 95.62% -347.80% 35.60% 8.72% 13.74% -545.80% -
  Horiz. % -44.33% -1,012.25% -226.05% -351.01% -384.55% -445.80% 100.00%
Tax 0 -39 0 0 0 3 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -1,300.00% 0.00% 0.00% 0.00% 100.00% -
NP -485 -11,113 -2,473 -3,840 -4,207 -4,874 1,094 -
  QoQ % 95.64% -349.37% 35.60% 8.72% 13.68% -545.52% -
  Horiz. % -44.33% -1,015.81% -226.05% -351.01% -384.55% -445.52% 100.00%
NP to SH -485 -11,113 -2,473 -3,840 -4,207 -4,874 1,094 -
  QoQ % 95.64% -349.37% 35.60% 8.72% 13.68% -545.52% -
  Horiz. % -44.33% -1,015.81% -226.05% -351.01% -384.55% -445.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,402 13,695 5,423 6,768 8,018 10,141 4,521 -1.76%
  QoQ % -67.86% 152.54% -19.87% -15.59% -20.93% 124.31% -
  Horiz. % 97.37% 302.92% 119.95% 149.70% 177.35% 224.31% 100.00%
Net Worth 47,045 46,917 57,802 60,189 64,149 68,211 72,470 -25.05%
  QoQ % 0.27% -18.83% -3.97% -6.17% -5.96% -5.88% -
  Horiz. % 64.92% 64.74% 79.76% 83.05% 88.52% 94.12% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 47,045 46,917 57,802 60,189 64,149 68,211 72,470 -25.05%
  QoQ % 0.27% -18.83% -3.97% -6.17% -5.96% -5.88% -
  Horiz. % 64.92% 64.74% 79.76% 83.05% 88.52% 94.12% 100.00%
NOSH 303,125 298,834 297,951 297,674 298,368 297,607 295,675 1.67%
  QoQ % 1.44% 0.30% 0.09% -0.23% 0.26% 0.65% -
  Horiz. % 102.52% 101.07% 100.77% 100.68% 100.91% 100.65% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -12.38 % -430.40 % -83.83 % -131.15 % -110.39 % -92.54 % 19.48 % -
  QoQ % 97.12% -413.42% 36.08% -18.81% -19.29% -575.05% -
  Horiz. % -63.55% -2,209.45% -430.34% -673.25% -566.68% -475.05% 100.00%
ROE -1.03 % -23.69 % -4.28 % -6.38 % -6.56 % -7.15 % 1.51 % -
  QoQ % 95.65% -453.50% 32.92% 2.74% 8.25% -573.51% -
  Horiz. % -68.21% -1,568.87% -283.44% -422.52% -434.44% -473.51% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.29 0.86 0.99 0.98 1.28 1.77 1.90 -22.77%
  QoQ % 50.00% -13.13% 1.02% -23.44% -27.68% -6.84% -
  Horiz. % 67.89% 45.26% 52.11% 51.58% 67.37% 93.16% 100.00%
EPS -0.16 -3.72 -0.83 -1.29 -1.41 -1.63 0.37 -
  QoQ % 95.70% -348.19% 35.66% 8.51% 13.50% -540.54% -
  Horiz. % -43.24% -1,005.41% -224.32% -348.65% -381.08% -440.54% 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 0.1552 0.1570 0.1940 0.2022 0.2150 0.2292 0.2451 -26.28%
  QoQ % -1.15% -19.07% -4.06% -5.95% -6.20% -6.49% -
  Horiz. % 63.32% 64.06% 79.15% 82.50% 87.72% 93.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.66 0.43 0.49 0.49 0.64 0.88 0.94 -21.02%
  QoQ % 53.49% -12.24% 0.00% -23.44% -27.27% -6.38% -
  Horiz. % 70.21% 45.74% 52.13% 52.13% 68.09% 93.62% 100.00%
EPS -0.08 -1.86 -0.41 -0.64 -0.70 -0.82 0.18 -
  QoQ % 95.70% -353.66% 35.94% 8.57% 14.63% -555.56% -
  Horiz. % -44.44% -1,033.33% -227.78% -355.56% -388.89% -455.56% 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 0.0787 0.0785 0.0967 0.1007 0.1073 0.1141 0.1212 -25.03%
  QoQ % 0.25% -18.82% -3.97% -6.15% -5.96% -5.86% -
  Horiz. % 64.93% 64.77% 79.79% 83.09% 88.53% 94.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2800 0.3100 0.2500 0.3500 0.2200 0.3000 0.3800 -
P/RPS 21.67 35.88 25.25 35.58 17.22 16.95 20.01 5.46%
  QoQ % -39.60% 42.10% -29.03% 106.62% 1.59% -15.29% -
  Horiz. % 108.30% 179.31% 126.19% 177.81% 86.06% 84.71% 100.00%
P/EPS -175.00 -8.34 -30.12 -27.13 -15.60 -18.32 102.70 -
  QoQ % -1,998.32% 72.31% -11.02% -73.91% 14.85% -117.84% -
  Horiz. % -170.40% -8.12% -29.33% -26.42% -15.19% -17.84% 100.00%
EY -0.57 -12.00 -3.32 -3.69 -6.41 -5.46 0.97 -
  QoQ % 95.25% -261.45% 10.03% 42.43% -17.40% -662.89% -
  Horiz. % -58.76% -1,237.11% -342.27% -380.41% -660.82% -562.89% 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 1.80 1.97 1.29 1.73 1.02 1.31 1.55 10.49%
  QoQ % -8.63% 52.71% -25.43% 69.61% -22.14% -15.48% -
  Horiz. % 116.13% 127.10% 83.23% 111.61% 65.81% 84.52% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 24/02/10 24/11/09 24/08/09 26/05/09 27/02/09 24/11/08 -
Price 0.2800 0.2800 0.3100 0.2900 0.3500 0.4500 0.2600 -
P/RPS 21.67 32.41 31.31 29.48 27.40 25.43 13.69 35.86%
  QoQ % -33.14% 3.51% 6.21% 7.59% 7.75% 85.76% -
  Horiz. % 158.29% 236.74% 228.71% 215.34% 200.15% 185.76% 100.00%
P/EPS -175.00 -7.53 -37.35 -22.48 -24.82 -27.48 70.27 -
  QoQ % -2,224.04% 79.84% -66.15% 9.43% 9.68% -139.11% -
  Horiz. % -249.04% -10.72% -53.15% -31.99% -35.32% -39.11% 100.00%
EY -0.57 -13.28 -2.68 -4.45 -4.03 -3.64 1.42 -
  QoQ % 95.71% -395.52% 39.78% -10.42% -10.71% -356.34% -
  Horiz. % -40.14% -935.21% -188.73% -313.38% -283.80% -256.34% 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 1.80 1.78 1.60 1.43 1.63 1.96 1.06 42.38%
  QoQ % 1.12% 11.25% 11.89% -12.27% -16.84% 84.91% -
  Horiz. % 169.81% 167.92% 150.94% 134.91% 153.77% 184.91% 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
 
 

177  920  546  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS