Highlights

[N2N] QoQ Quarter Result on 2010-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     102.93%    YoY -     101.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 6,361 4,650 3,893 4,239 3,430 3,363 3,917 38.12%
  QoQ % 36.80% 19.45% -8.16% 23.59% 1.99% -14.14% -
  Horiz. % 162.39% 118.71% 99.39% 108.22% 87.57% 85.86% 100.00%
PBT -381 -154 -1,172 134 -4,534 -1,557 -485 -14.85%
  QoQ % -147.40% 86.86% -974.63% 102.96% -191.20% -221.03% -
  Horiz. % 78.56% 31.75% 241.65% -27.63% 934.85% 321.03% 100.00%
Tax -208 0 0 -1 -3 0 0 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 6,933.33% -0.00% -0.00% 33.33% 100.00% - -
NP -589 -154 -1,172 133 -4,537 -1,557 -485 13.81%
  QoQ % -282.47% 86.86% -981.20% 102.93% -191.39% -221.03% -
  Horiz. % 121.44% 31.75% 241.65% -27.42% 935.46% 321.03% 100.00%
NP to SH -589 -154 -1,172 133 -4,537 -1,557 -485 13.81%
  QoQ % -282.47% 86.86% -981.20% 102.93% -191.39% -221.03% -
  Horiz. % 121.44% 31.75% 241.65% -27.42% 935.46% 321.03% 100.00%
Tax Rate - % - % - % 0.75 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 6,950 4,804 5,065 4,106 7,967 4,920 4,402 35.55%
  QoQ % 44.67% -5.15% 23.36% -48.46% 61.93% 11.77% -
  Horiz. % 157.88% 109.13% 115.06% 93.28% 180.99% 111.77% 100.00%
Net Worth 37,548 39,978 39,457 35,516 40,265 44,913 47,045 -13.94%
  QoQ % -6.08% 1.32% 11.10% -11.80% -10.35% -4.53% -
  Horiz. % 79.81% 84.98% 83.87% 75.49% 85.59% 95.47% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 37,548 39,978 39,457 35,516 40,265 44,913 47,045 -13.94%
  QoQ % -6.08% 1.32% 11.10% -11.80% -10.35% -4.53% -
  Horiz. % 79.81% 84.98% 83.87% 75.49% 85.59% 95.47% 100.00%
NOSH 294,499 307,999 300,512 262,500 298,486 299,423 303,125 -1.90%
  QoQ % -4.38% 2.49% 14.48% -12.06% -0.31% -1.22% -
  Horiz. % 97.15% 101.61% 99.14% 86.60% 98.47% 98.78% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -9.26 % -3.31 % -30.11 % 3.14 % -132.27 % -46.30 % -12.38 % -17.59%
  QoQ % -179.76% 89.01% -1,058.92% 102.37% -185.68% -273.99% -
  Horiz. % 74.80% 26.74% 243.21% -25.36% 1,068.42% 373.99% 100.00%
ROE -1.57 % -0.39 % -2.97 % 0.37 % -11.27 % -3.47 % -1.03 % 32.41%
  QoQ % -302.56% 86.87% -902.70% 103.28% -224.78% -236.89% -
  Horiz. % 152.43% 37.86% 288.35% -35.92% 1,094.17% 336.89% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.16 1.51 1.30 1.61 1.15 1.12 1.29 40.96%
  QoQ % 43.05% 16.15% -19.25% 40.00% 2.68% -13.18% -
  Horiz. % 167.44% 117.05% 100.78% 124.81% 89.15% 86.82% 100.00%
EPS -0.20 -0.05 -0.39 0.04 -1.52 -0.52 -0.16 16.02%
  QoQ % -300.00% 87.18% -1,075.00% 102.63% -192.31% -225.00% -
  Horiz. % 125.00% 31.25% 243.75% -25.00% 950.00% 325.00% 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 0.1275 0.1298 0.1313 0.1353 0.1349 0.1500 0.1552 -12.27%
  QoQ % -1.77% -1.14% -2.96% 0.30% -10.07% -3.35% -
  Horiz. % 82.15% 83.63% 84.60% 87.18% 86.92% 96.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.06 0.78 0.65 0.71 0.57 0.56 0.66 37.10%
  QoQ % 35.90% 20.00% -8.45% 24.56% 1.79% -15.15% -
  Horiz. % 160.61% 118.18% 98.48% 107.58% 86.36% 84.85% 100.00%
EPS -0.10 -0.03 -0.20 0.02 -0.76 -0.26 -0.08 16.02%
  QoQ % -233.33% 85.00% -1,100.00% 102.63% -192.31% -225.00% -
  Horiz. % 125.00% 37.50% 250.00% -25.00% 950.00% 325.00% 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 0.0628 0.0669 0.0660 0.0594 0.0673 0.0751 0.0787 -13.96%
  QoQ % -6.13% 1.36% 11.11% -11.74% -10.39% -4.57% -
  Horiz. % 79.80% 85.01% 83.86% 75.48% 85.51% 95.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2700 0.2400 0.2600 0.2800 0.2900 0.2700 0.2800 -
P/RPS 12.50 15.90 20.07 17.34 25.24 24.04 21.67 -30.68%
  QoQ % -21.38% -20.78% 15.74% -31.30% 4.99% 10.94% -
  Horiz. % 57.68% 73.37% 92.62% 80.02% 116.47% 110.94% 100.00%
P/EPS -135.00 -480.00 -66.67 552.63 -19.08 -51.92 -175.00 -15.87%
  QoQ % 71.88% -619.96% -112.06% 2,996.38% 63.25% 70.33% -
  Horiz. % 77.14% 274.29% 38.10% -315.79% 10.90% 29.67% 100.00%
EY -0.74 -0.21 -1.50 0.18 -5.24 -1.93 -0.57 18.99%
  QoQ % -252.38% 86.00% -933.33% 103.44% -171.50% -238.60% -
  Horiz. % 129.82% 36.84% 263.16% -31.58% 919.30% 338.60% 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 2.12 1.85 1.98 2.07 2.15 1.80 1.80 11.51%
  QoQ % 14.59% -6.57% -4.35% -3.72% 19.44% 0.00% -
  Horiz. % 117.78% 102.78% 110.00% 115.00% 119.44% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 13/05/10 -
Price 0.2300 0.2500 0.2500 0.2700 0.2800 0.3000 0.2800 -
P/RPS 10.65 16.56 19.30 16.72 24.37 26.71 21.67 -37.70%
  QoQ % -35.69% -14.20% 15.43% -31.39% -8.76% 23.26% -
  Horiz. % 49.15% 76.42% 89.06% 77.16% 112.46% 123.26% 100.00%
P/EPS -115.00 -500.00 -64.10 532.89 -18.42 -57.69 -175.00 -24.39%
  QoQ % 77.00% -680.03% -112.03% 2,993.00% 68.07% 67.03% -
  Horiz. % 65.71% 285.71% 36.63% -304.51% 10.53% 32.97% 100.00%
EY -0.87 -0.20 -1.56 0.19 -5.43 -1.73 -0.57 32.53%
  QoQ % -335.00% 87.18% -921.05% 103.50% -213.87% -203.51% -
  Horiz. % 152.63% 35.09% 273.68% -33.33% 952.63% 303.51% 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 1.93 1.90 2.00 2.08 2.00 1.80 -
  QoQ % -6.74% 1.58% -5.00% -3.85% 4.00% 11.11% -
  Horiz. % 100.00% 107.22% 105.56% 111.11% 115.56% 111.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS