Highlights

[N2N] QoQ Quarter Result on 2011-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     86.86%    YoY -     90.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 5,973 5,815 6,361 4,650 3,893 4,239 3,430 44.69%
  QoQ % 2.72% -8.58% 36.80% 19.45% -8.16% 23.59% -
  Horiz. % 174.14% 169.53% 185.45% 135.57% 113.50% 123.59% 100.00%
PBT 420 553 -381 -154 -1,172 134 -4,534 -
  QoQ % -24.05% 245.14% -147.40% 86.86% -974.63% 102.96% -
  Horiz. % -9.26% -12.20% 8.40% 3.40% 25.85% -2.96% 100.00%
Tax 0 -114 -208 0 0 -1 -3 -
  QoQ % 0.00% 45.19% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % -0.00% 3,800.00% 6,933.33% -0.00% -0.00% 33.33% 100.00%
NP 420 439 -589 -154 -1,172 133 -4,537 -
  QoQ % -4.33% 174.53% -282.47% 86.86% -981.20% 102.93% -
  Horiz. % -9.26% -9.68% 12.98% 3.39% 25.83% -2.93% 100.00%
NP to SH 420 439 -589 -154 -1,172 133 -4,537 -
  QoQ % -4.33% 174.53% -282.47% 86.86% -981.20% 102.93% -
  Horiz. % -9.26% -9.68% 12.98% 3.39% 25.83% -2.93% 100.00%
Tax Rate - % 20.61 % - % - % - % 0.75 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,748.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 5,553 5,376 6,950 4,804 5,065 4,106 7,967 -21.37%
  QoQ % 3.29% -22.65% 44.67% -5.15% 23.36% -48.46% -
  Horiz. % 69.70% 67.48% 87.23% 60.30% 63.57% 51.54% 100.00%
Net Worth 38,699 38,330 37,548 39,978 39,457 35,516 40,265 -2.61%
  QoQ % 0.96% 2.08% -6.08% 1.32% 11.10% -11.80% -
  Horiz. % 96.11% 95.19% 93.25% 99.29% 97.99% 88.20% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 38,699 38,330 37,548 39,978 39,457 35,516 40,265 -2.61%
  QoQ % 0.96% 2.08% -6.08% 1.32% 11.10% -11.80% -
  Horiz. % 96.11% 95.19% 93.25% 99.29% 97.99% 88.20% 100.00%
NOSH 299,999 297,368 294,499 307,999 300,512 262,500 298,486 0.34%
  QoQ % 0.88% 0.97% -4.38% 2.49% 14.48% -12.06% -
  Horiz. % 100.51% 99.63% 98.66% 103.19% 100.68% 87.94% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.03 % 7.55 % -9.26 % -3.31 % -30.11 % 3.14 % -132.27 % -
  QoQ % -6.89% 181.53% -179.76% 89.01% -1,058.92% 102.37% -
  Horiz. % -5.31% -5.71% 7.00% 2.50% 22.76% -2.37% 100.00%
ROE 1.09 % 1.15 % -1.57 % -0.39 % -2.97 % 0.37 % -11.27 % -
  QoQ % -5.22% 173.25% -302.56% 86.87% -902.70% 103.28% -
  Horiz. % -9.67% -10.20% 13.93% 3.46% 26.35% -3.28% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.99 1.96 2.16 1.51 1.30 1.61 1.15 44.09%
  QoQ % 1.53% -9.26% 43.05% 16.15% -19.25% 40.00% -
  Horiz. % 173.04% 170.43% 187.83% 131.30% 113.04% 140.00% 100.00%
EPS 0.14 0.15 -0.20 -0.05 -0.39 0.04 -1.52 -
  QoQ % -6.67% 175.00% -300.00% 87.18% -1,075.00% 102.63% -
  Horiz. % -9.21% -9.87% 13.16% 3.29% 25.66% -2.63% 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 0.1290 0.1289 0.1275 0.1298 0.1313 0.1353 0.1349 -2.93%
  QoQ % 0.08% 1.10% -1.77% -1.14% -2.96% 0.30% -
  Horiz. % 95.63% 95.55% 94.51% 96.22% 97.33% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.00 0.97 1.06 0.78 0.65 0.71 0.57 45.41%
  QoQ % 3.09% -8.49% 35.90% 20.00% -8.45% 24.56% -
  Horiz. % 175.44% 170.18% 185.96% 136.84% 114.04% 124.56% 100.00%
EPS 0.07 0.07 -0.10 -0.03 -0.20 0.02 -0.76 -
  QoQ % 0.00% 170.00% -233.33% 85.00% -1,100.00% 102.63% -
  Horiz. % -9.21% -9.21% 13.16% 3.95% 26.32% -2.63% 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 0.0647 0.0641 0.0628 0.0669 0.0660 0.0594 0.0673 -2.59%
  QoQ % 0.94% 2.07% -6.13% 1.36% 11.11% -11.74% -
  Horiz. % 96.14% 95.25% 93.31% 99.41% 98.07% 88.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4600 0.2600 0.2700 0.2400 0.2600 0.2800 0.2900 -
P/RPS 23.10 13.30 12.50 15.90 20.07 17.34 25.24 -5.73%
  QoQ % 73.68% 6.40% -21.38% -20.78% 15.74% -31.30% -
  Horiz. % 91.52% 52.69% 49.52% 63.00% 79.52% 68.70% 100.00%
P/EPS 328.57 176.12 -135.00 -480.00 -66.67 552.63 -19.08 -
  QoQ % 86.56% 230.46% 71.88% -619.96% -112.06% 2,996.38% -
  Horiz. % -1,722.06% -923.06% 707.55% 2,515.72% 349.42% -2,896.38% 100.00%
EY 0.30 0.57 -0.74 -0.21 -1.50 0.18 -5.24 -
  QoQ % -47.37% 177.03% -252.38% 86.00% -933.33% 103.44% -
  Horiz. % -5.73% -10.88% 14.12% 4.01% 28.63% -3.44% 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 3.57 2.02 2.12 1.85 1.98 2.07 2.15 40.18%
  QoQ % 76.73% -4.72% 14.59% -6.57% -4.35% -3.72% -
  Horiz. % 166.05% 93.95% 98.60% 86.05% 92.09% 96.28% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 -
Price 0.4500 0.4700 0.2300 0.2500 0.2500 0.2700 0.2800 -
P/RPS 22.60 24.03 10.65 16.56 19.30 16.72 24.37 -4.90%
  QoQ % -5.95% 125.63% -35.69% -14.20% 15.43% -31.39% -
  Horiz. % 92.74% 98.60% 43.70% 67.95% 79.20% 68.61% 100.00%
P/EPS 321.43 318.37 -115.00 -500.00 -64.10 532.89 -18.42 -
  QoQ % 0.96% 376.84% 77.00% -680.03% -112.03% 2,993.00% -
  Horiz. % -1,745.01% -1,728.39% 624.32% 2,714.44% 347.99% -2,893.00% 100.00%
EY 0.31 0.31 -0.87 -0.20 -1.56 0.19 -5.43 -
  QoQ % 0.00% 135.63% -335.00% 87.18% -921.05% 103.50% -
  Horiz. % -5.71% -5.71% 16.02% 3.68% 28.73% -3.50% 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 3.49 3.65 1.80 1.93 1.90 2.00 2.08 41.16%
  QoQ % -4.38% 102.78% -6.74% 1.58% -5.00% -3.85% -
  Horiz. % 167.79% 175.48% 86.54% 92.79% 91.35% 96.15% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

463  393  649  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.03+0.005 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. 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
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS