Highlights

[N2N] QoQ Quarter Result on 2010-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -191.39%    YoY -     -83.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,650 3,893 4,239 3,430 3,363 3,917 2,582 48.18%
  QoQ % 19.45% -8.16% 23.59% 1.99% -14.14% 51.70% -
  Horiz. % 180.09% 150.77% 164.18% 132.84% 130.25% 151.70% 100.00%
PBT -154 -1,172 134 -4,534 -1,557 -485 -11,074 -94.26%
  QoQ % 86.86% -974.63% 102.96% -191.20% -221.03% 95.62% -
  Horiz. % 1.39% 10.58% -1.21% 40.94% 14.06% 4.38% 100.00%
Tax 0 0 -1 -3 0 0 -39 -
  QoQ % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 2.56% 7.69% -0.00% -0.00% 100.00%
NP -154 -1,172 133 -4,537 -1,557 -485 -11,113 -94.28%
  QoQ % 86.86% -981.20% 102.93% -191.39% -221.03% 95.64% -
  Horiz. % 1.39% 10.55% -1.20% 40.83% 14.01% 4.36% 100.00%
NP to SH -154 -1,172 133 -4,537 -1,557 -485 -11,113 -94.28%
  QoQ % 86.86% -981.20% 102.93% -191.39% -221.03% 95.64% -
  Horiz. % 1.39% 10.55% -1.20% 40.83% 14.01% 4.36% 100.00%
Tax Rate - % - % 0.75 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 4,804 5,065 4,106 7,967 4,920 4,402 13,695 -50.36%
  QoQ % -5.15% 23.36% -48.46% 61.93% 11.77% -67.86% -
  Horiz. % 35.08% 36.98% 29.98% 58.17% 35.93% 32.14% 100.00%
Net Worth 39,978 39,457 35,516 40,265 44,913 47,045 46,917 -10.15%
  QoQ % 1.32% 11.10% -11.80% -10.35% -4.53% 0.27% -
  Horiz. % 85.21% 84.10% 75.70% 85.82% 95.73% 100.27% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 39,978 39,457 35,516 40,265 44,913 47,045 46,917 -10.15%
  QoQ % 1.32% 11.10% -11.80% -10.35% -4.53% 0.27% -
  Horiz. % 85.21% 84.10% 75.70% 85.82% 95.73% 100.27% 100.00%
NOSH 307,999 300,512 262,500 298,486 299,423 303,125 298,834 2.04%
  QoQ % 2.49% 14.48% -12.06% -0.31% -1.22% 1.44% -
  Horiz. % 103.07% 100.56% 87.84% 99.88% 100.20% 101.44% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -3.31 % -30.11 % 3.14 % -132.27 % -46.30 % -12.38 % -430.40 % -96.14%
  QoQ % 89.01% -1,058.92% 102.37% -185.68% -273.99% 97.12% -
  Horiz. % 0.77% 7.00% -0.73% 30.73% 10.76% 2.88% 100.00%
ROE -0.39 % -2.97 % 0.37 % -11.27 % -3.47 % -1.03 % -23.69 % -93.58%
  QoQ % 86.87% -902.70% 103.28% -224.78% -236.89% 95.65% -
  Horiz. % 1.65% 12.54% -1.56% 47.57% 14.65% 4.35% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.51 1.30 1.61 1.15 1.12 1.29 0.86 45.69%
  QoQ % 16.15% -19.25% 40.00% 2.68% -13.18% 50.00% -
  Horiz. % 175.58% 151.16% 187.21% 133.72% 130.23% 150.00% 100.00%
EPS -0.05 -0.39 0.04 -1.52 -0.52 -0.16 -3.72 -94.39%
  QoQ % 87.18% -1,075.00% 102.63% -192.31% -225.00% 95.70% -
  Horiz. % 1.34% 10.48% -1.08% 40.86% 13.98% 4.30% 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 0.1298 0.1313 0.1353 0.1349 0.1500 0.1552 0.1570 -11.94%
  QoQ % -1.14% -2.96% 0.30% -10.07% -3.35% -1.15% -
  Horiz. % 82.68% 83.63% 86.18% 85.92% 95.54% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.78 0.65 0.71 0.57 0.56 0.66 0.43 48.90%
  QoQ % 20.00% -8.45% 24.56% 1.79% -15.15% 53.49% -
  Horiz. % 181.40% 151.16% 165.12% 132.56% 130.23% 153.49% 100.00%
EPS -0.03 -0.20 0.02 -0.76 -0.26 -0.08 -1.86 -93.66%
  QoQ % 85.00% -1,100.00% 102.63% -192.31% -225.00% 95.70% -
  Horiz. % 1.61% 10.75% -1.08% 40.86% 13.98% 4.30% 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 0.0669 0.0660 0.0594 0.0673 0.0751 0.0787 0.0785 -10.14%
  QoQ % 1.36% 11.11% -11.74% -10.39% -4.57% 0.25% -
  Horiz. % 85.22% 84.08% 75.67% 85.73% 95.67% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2400 0.2600 0.2800 0.2900 0.2700 0.2800 0.3100 -
P/RPS 15.90 20.07 17.34 25.24 24.04 21.67 35.88 -41.96%
  QoQ % -20.78% 15.74% -31.30% 4.99% 10.94% -39.60% -
  Horiz. % 44.31% 55.94% 48.33% 70.35% 67.00% 60.40% 100.00%
P/EPS -480.00 -66.67 552.63 -19.08 -51.92 -175.00 -8.34 1,401.78%
  QoQ % -619.96% -112.06% 2,996.38% 63.25% 70.33% -1,998.32% -
  Horiz. % 5,755.40% 799.40% -6,626.26% 228.78% 622.54% 2,098.32% 100.00%
EY -0.21 -1.50 0.18 -5.24 -1.93 -0.57 -12.00 -93.31%
  QoQ % 86.00% -933.33% 103.44% -171.50% -238.60% 95.25% -
  Horiz. % 1.75% 12.50% -1.50% 43.67% 16.08% 4.75% 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 1.85 1.98 2.07 2.15 1.80 1.80 1.97 -4.11%
  QoQ % -6.57% -4.35% -3.72% 19.44% 0.00% -8.63% -
  Horiz. % 93.91% 100.51% 105.08% 109.14% 91.37% 91.37% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 13/05/10 24/02/10 -
Price 0.2500 0.2500 0.2700 0.2800 0.3000 0.2800 0.2800 -
P/RPS 16.56 19.30 16.72 24.37 26.71 21.67 32.41 -36.17%
  QoQ % -14.20% 15.43% -31.39% -8.76% 23.26% -33.14% -
  Horiz. % 51.10% 59.55% 51.59% 75.19% 82.41% 66.86% 100.00%
P/EPS -500.00 -64.10 532.89 -18.42 -57.69 -175.00 -7.53 1,552.42%
  QoQ % -680.03% -112.03% 2,993.00% 68.07% 67.03% -2,224.04% -
  Horiz. % 6,640.11% 851.26% -7,076.89% 244.62% 766.14% 2,324.04% 100.00%
EY -0.20 -1.56 0.19 -5.43 -1.73 -0.57 -13.28 -93.95%
  QoQ % 87.18% -921.05% 103.50% -213.87% -203.51% 95.71% -
  Horiz. % 1.51% 11.75% -1.43% 40.89% 13.03% 4.29% 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 1.93 1.90 2.00 2.08 2.00 1.80 1.78 5.56%
  QoQ % 1.58% -5.00% -3.85% 4.00% 11.11% 1.12% -
  Horiz. % 108.43% 106.74% 112.36% 116.85% 112.36% 101.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS