[N2N] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,301 8,369 9,311 8,968 7,590 8,560 8,008 10.50% QoQ % 11.14% -10.12% 3.82% 18.16% -11.33% 6.89% - Horiz. % 116.15% 104.51% 116.27% 111.99% 94.78% 106.89% 100.00%
PBT 2,255 1,867 2,034 1,617 1,573 1,931 1,851 14.08% QoQ % 20.78% -8.21% 25.79% 2.80% -18.54% 4.32% - Horiz. % 121.83% 100.86% 109.89% 87.36% 84.98% 104.32% 100.00%
Tax -37 80 -111 0 -19 -58 -53 -21.32% QoQ % -146.25% 172.07% 0.00% 0.00% 67.24% -9.43% - Horiz. % 69.81% -150.94% 209.43% -0.00% 35.85% 109.43% 100.00%
NP 2,218 1,947 1,923 1,617 1,554 1,873 1,798 15.04% QoQ % 13.92% 1.25% 18.92% 4.05% -17.03% 4.17% - Horiz. % 123.36% 108.29% 106.95% 89.93% 86.43% 104.17% 100.00%
NP to SH 2,218 1,947 1,923 1,617 1,554 1,873 1,798 15.04% QoQ % 13.92% 1.25% 18.92% 4.05% -17.03% 4.17% - Horiz. % 123.36% 108.29% 106.95% 89.93% 86.43% 104.17% 100.00%
Tax Rate 1.64 % -4.28 % 5.46 % - % 1.21 % 3.00 % 2.86 % -31.00% QoQ % 138.32% -178.39% 0.00% 0.00% -59.67% 4.90% - Horiz. % 57.34% -149.65% 190.91% 0.00% 42.31% 104.90% 100.00%
Total Cost 7,083 6,422 7,388 7,351 6,036 6,687 6,210 9.17% QoQ % 10.29% -13.08% 0.50% 21.79% -9.74% 7.68% - Horiz. % 114.06% 103.41% 118.97% 118.37% 97.20% 107.68% 100.00%
Net Worth 164,132 139,014 157,790 50,655 53,675 48,849 46,807 130.98% QoQ % 18.07% -11.90% 211.50% -5.63% 9.88% 4.36% - Horiz. % 350.65% 296.99% 337.10% 108.22% 114.67% 104.36% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 2,447 - 4,662 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 52.50% 0.00% 100.00% - -
Div Payout % - % - % 127.27 % - % 300.00 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 42.42% 0.00% 100.00% - -
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 164,132 139,014 157,790 50,655 53,675 48,849 46,807 130.98% QoQ % 18.07% -11.90% 211.50% -5.63% 9.88% 4.36% - Horiz. % 350.65% 296.99% 337.10% 108.22% 114.67% 104.36% 100.00%
NOSH 443,600 375,714 349,636 310,961 310,800 302,096 299,666 29.92% QoQ % 18.07% 7.46% 12.44% 0.05% 2.88% 0.81% - Horiz. % 148.03% 125.38% 116.68% 103.77% 103.72% 100.81% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.85 % 23.26 % 20.65 % 18.03 % 20.47 % 21.88 % 22.45 % 4.12% QoQ % 2.54% 12.64% 14.53% -11.92% -6.44% -2.54% - Horiz. % 106.24% 103.61% 91.98% 80.31% 91.18% 97.46% 100.00%
ROE 1.35 % 1.40 % 1.22 % 3.19 % 2.90 % 3.83 % 3.84 % -50.22% QoQ % -3.57% 14.75% -61.76% 10.00% -24.28% -0.26% - Horiz. % 35.16% 36.46% 31.77% 83.07% 75.52% 99.74% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.10 2.23 2.66 2.88 2.44 2.83 2.67 -14.81% QoQ % -5.83% -16.17% -7.64% 18.03% -13.78% 5.99% - Horiz. % 78.65% 83.52% 99.63% 107.87% 91.39% 105.99% 100.00%
EPS 0.50 0.52 0.55 0.52 0.50 0.62 0.60 -11.45% QoQ % -3.85% -5.45% 5.77% 4.00% -19.35% 3.33% - Horiz. % 83.33% 86.67% 91.67% 86.67% 83.33% 103.33% 100.00%
DPS 0.00 0.00 0.70 0.00 1.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 46.67% 0.00% 100.00% - -
NAPS 0.3700 0.3700 0.4513 0.1629 0.1727 0.1617 0.1562 77.79% QoQ % 0.00% -18.01% 177.04% -5.67% 6.80% 3.52% - Horiz. % 236.88% 236.88% 288.92% 104.29% 110.56% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.56 1.40 1.56 1.50 1.27 1.43 1.34 10.68% QoQ % 11.43% -10.26% 4.00% 18.11% -11.19% 6.72% - Horiz. % 116.42% 104.48% 116.42% 111.94% 94.78% 106.72% 100.00%
EPS 0.37 0.33 0.32 0.27 0.26 0.31 0.30 15.02% QoQ % 12.12% 3.13% 18.52% 3.85% -16.13% 3.33% - Horiz. % 123.33% 110.00% 106.67% 90.00% 86.67% 103.33% 100.00%
DPS 0.00 0.00 0.41 0.00 0.78 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 52.56% 0.00% 100.00% - -
NAPS 0.2745 0.2325 0.2639 0.0847 0.0898 0.0817 0.0783 130.95% QoQ % 18.06% -11.90% 211.57% -5.68% 9.91% 4.34% - Horiz. % 350.57% 296.93% 337.04% 108.17% 114.69% 104.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8350 0.8950 0.8800 1.0500 0.8100 0.4950 0.4500 -
P/RPS 39.82 40.18 33.04 36.41 33.17 17.47 16.84 77.58% QoQ % -0.90% 21.61% -9.26% 9.77% 89.87% 3.74% - Horiz. % 236.46% 238.60% 196.20% 216.21% 196.97% 103.74% 100.00%
P/EPS 167.00 172.71 160.00 201.92 162.00 79.84 75.00 70.60% QoQ % -3.31% 7.94% -20.76% 24.64% 102.91% 6.45% - Horiz. % 222.67% 230.28% 213.33% 269.23% 216.00% 106.45% 100.00%
EY 0.60 0.58 0.63 0.50 0.62 1.25 1.33 -41.21% QoQ % 3.45% -7.94% 26.00% -19.35% -50.40% -6.02% - Horiz. % 45.11% 43.61% 47.37% 37.59% 46.62% 93.98% 100.00%
DY 0.00 0.00 0.80 0.00 1.85 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 43.24% 0.00% 100.00% - -
P/NAPS 2.26 2.42 1.95 6.45 4.69 3.06 2.88 -14.94% QoQ % -6.61% 24.10% -69.77% 37.53% 53.27% 6.25% - Horiz. % 78.47% 84.03% 67.71% 223.96% 162.85% 106.25% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 -
Price 0.8250 0.8500 0.8500 0.9200 1.0400 0.7750 0.4900 -
P/RPS 39.35 38.16 31.92 31.90 42.59 27.35 18.34 66.43% QoQ % 3.12% 19.55% 0.06% -25.10% 55.72% 49.13% - Horiz. % 214.56% 208.07% 174.05% 173.94% 232.22% 149.13% 100.00%
P/EPS 165.00 164.03 154.55 176.92 208.00 125.00 81.67 59.88% QoQ % 0.59% 6.13% -12.64% -14.94% 66.40% 53.05% - Horiz. % 202.03% 200.84% 189.24% 216.63% 254.68% 153.05% 100.00%
EY 0.61 0.61 0.65 0.57 0.48 0.80 1.22 -37.03% QoQ % 0.00% -6.15% 14.04% 18.75% -40.00% -34.43% - Horiz. % 50.00% 50.00% 53.28% 46.72% 39.34% 65.57% 100.00%
DY 0.00 0.00 0.82 0.00 1.44 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 56.94% 0.00% 100.00% - -
P/NAPS 2.23 2.30 1.88 5.65 6.02 4.79 3.14 -20.42% QoQ % -3.04% 22.34% -66.73% -6.15% 25.68% 52.55% - Horiz. % 71.02% 73.25% 59.87% 179.94% 191.72% 152.55% 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.
Comment
N2N Quarterly Results Q2 June 2014 (UnAudited).pdf 
