Highlights

[N2N] QoQ Quarter Result on 2016-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     18.34%    YoY -     70.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 30,096 11,364 10,528 10,512 10,670 10,106 9,812 111.25%
  QoQ % 164.84% 7.94% 0.15% -1.48% 5.58% 3.00% -
  Horiz. % 306.73% 115.82% 107.30% 107.13% 108.74% 103.00% 100.00%
PBT 9,909 3,622 2,691 3,369 2,837 2,879 3,247 110.54%
  QoQ % 173.58% 34.60% -20.12% 18.75% -1.46% -11.33% -
  Horiz. % 305.17% 111.55% 82.88% 103.76% 87.37% 88.67% 100.00%
Tax -11 -17 -85 -10 0 0 -1,014 -95.11%
  QoQ % 35.29% 80.00% -750.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.08% 1.68% 8.38% 0.99% -0.00% -0.00% 100.00%
NP 9,898 3,605 2,606 3,359 2,837 2,879 2,233 170.08%
  QoQ % 174.56% 38.33% -22.42% 18.40% -1.46% 28.93% -
  Horiz. % 443.26% 161.44% 116.70% 150.43% 127.05% 128.93% 100.00%
NP to SH 9,944 3,624 2,583 3,394 2,868 2,902 2,301 165.55%
  QoQ % 174.39% 40.30% -23.90% 18.34% -1.17% 26.12% -
  Horiz. % 432.16% 157.50% 112.26% 147.50% 124.64% 126.12% 100.00%
Tax Rate 0.11 % 0.47 % 3.16 % 0.30 % - % - % 31.23 % -97.69%
  QoQ % -76.60% -85.13% 953.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.35% 1.50% 10.12% 0.96% 0.00% 0.00% 100.00%
Total Cost 20,198 7,759 7,922 7,153 7,833 7,227 7,579 92.33%
  QoQ % 160.32% -2.06% 10.75% -8.68% 8.39% -4.64% -
  Horiz. % 266.50% 102.37% 104.53% 94.38% 103.35% 95.36% 100.00%
Net Worth 187,622 183,553 178,490 181,650 181,639 177,864 168,150 7.59%
  QoQ % 2.22% 2.84% -1.74% 0.01% 2.12% 5.78% -
  Horiz. % 111.58% 109.16% 106.15% 108.03% 108.02% 105.78% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - 4,779 - 4,425 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 108.02% 0.00% 100.00%
Div Payout % - % - % - % - % 166.67 % - % 192.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 86.67% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,622 183,553 178,490 181,650 181,639 177,864 168,150 7.59%
  QoQ % 2.22% 2.84% -1.74% 0.01% 2.12% 5.78% -
  Horiz. % 111.58% 109.16% 106.15% 108.03% 108.02% 105.78% 100.00%
NOSH 469,056 470,649 469,712 478,028 477,999 468,064 442,500 3.97%
  QoQ % -0.34% 0.20% -1.74% 0.01% 2.12% 5.78% -
  Horiz. % 106.00% 106.36% 106.15% 108.03% 108.02% 105.78% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.89 % 31.72 % 24.75 % 31.95 % 26.59 % 28.49 % 22.76 % 27.85%
  QoQ % 3.69% 28.16% -22.54% 20.16% -6.67% 25.18% -
  Horiz. % 144.51% 139.37% 108.74% 140.38% 116.83% 125.18% 100.00%
ROE 5.30 % 1.97 % 1.45 % 1.87 % 1.58 % 1.63 % 1.37 % 146.64%
  QoQ % 169.04% 35.86% -22.46% 18.35% -3.07% 18.98% -
  Horiz. % 386.86% 143.80% 105.84% 136.50% 115.33% 118.98% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.42 2.41 2.24 2.20 2.23 2.16 2.22 103.11%
  QoQ % 166.39% 7.59% 1.82% -1.35% 3.24% -2.70% -
  Horiz. % 289.19% 108.56% 100.90% 99.10% 100.45% 97.30% 100.00%
EPS 2.12 0.77 0.55 0.71 0.60 0.62 0.52 155.42%
  QoQ % 175.32% 40.00% -22.54% 18.33% -3.23% 19.23% -
  Horiz. % 407.69% 148.08% 105.77% 136.54% 115.38% 119.23% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4000 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 3.48%
  QoQ % 2.56% 2.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 102.63% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.03 1.90 1.76 1.76 1.78 1.69 1.64 111.24%
  QoQ % 164.74% 7.95% 0.00% -1.12% 5.33% 3.05% -
  Horiz. % 306.71% 115.85% 107.32% 107.32% 108.54% 103.05% 100.00%
EPS 1.66 0.61 0.43 0.57 0.48 0.49 0.38 167.47%
  QoQ % 172.13% 41.86% -24.56% 18.75% -2.04% 28.95% -
  Horiz. % 436.84% 160.53% 113.16% 150.00% 126.32% 128.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 108.11% 0.00% 100.00%
NAPS 0.3138 0.3070 0.2985 0.3038 0.3038 0.2975 0.2812 7.59%
  QoQ % 2.21% 2.85% -1.74% 0.00% 2.12% 5.80% -
  Horiz. % 111.59% 109.17% 106.15% 108.04% 108.04% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.7500 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 -
P/RPS 11.69 30.03 33.68 36.61 39.65 40.53 44.20 -58.83%
  QoQ % -61.07% -10.84% -8.00% -7.67% -2.17% -8.30% -
  Horiz. % 26.45% 67.94% 76.20% 82.83% 89.71% 91.70% 100.00%
P/EPS 35.38 94.16 137.29 113.38 147.50 141.13 188.46 -67.25%
  QoQ % -62.43% -31.42% 21.09% -23.13% 4.51% -25.11% -
  Horiz. % 18.77% 49.96% 72.85% 60.16% 78.27% 74.89% 100.00%
EY 2.83 1.06 0.73 0.88 0.68 0.71 0.53 205.81%
  QoQ % 166.98% 45.21% -17.05% 29.41% -4.23% 33.96% -
  Horiz. % 533.96% 200.00% 137.74% 166.04% 128.30% 133.96% 100.00%
DY 0.00 0.00 0.00 0.00 1.13 0.00 1.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.78% 0.00% 100.00%
P/NAPS 1.88 1.86 1.99 2.12 2.33 2.30 2.58 -19.04%
  QoQ % 1.08% -6.53% -6.13% -9.01% 1.30% -10.85% -
  Horiz. % 72.87% 72.09% 77.13% 82.17% 90.31% 89.15% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 -
Price 0.7300 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 -
P/RPS 11.38 32.72 33.24 34.56 36.29 37.05 40.59 -57.20%
  QoQ % -65.22% -1.56% -3.82% -4.77% -2.05% -8.72% -
  Horiz. % 28.04% 80.61% 81.89% 85.14% 89.41% 91.28% 100.00%
P/EPS 34.43 102.60 135.48 107.04 135.00 129.03 173.08 -65.96%
  QoQ % -66.44% -24.27% 26.57% -20.71% 4.63% -25.45% -
  Horiz. % 19.89% 59.28% 78.28% 61.84% 78.00% 74.55% 100.00%
EY 2.90 0.97 0.74 0.93 0.74 0.78 0.58 192.69%
  QoQ % 198.97% 31.08% -20.43% 25.68% -5.13% 34.48% -
  Horiz. % 500.00% 167.24% 127.59% 160.34% 127.59% 134.48% 100.00%
DY 0.00 0.00 0.00 0.00 1.23 0.00 1.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.81% 0.00% 100.00%
P/NAPS 1.83 2.03 1.96 2.00 2.13 2.11 2.37 -15.85%
  QoQ % -9.85% 3.57% -2.00% -6.10% 0.95% -10.97% -
  Horiz. % 77.22% 85.65% 82.70% 84.39% 89.87% 89.03% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS