Highlights

[N2N] QoQ Quarter Result on 2011-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     174.53%    YoY -     230.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,839 6,327 5,973 5,815 6,361 4,650 3,893 45.44%
  QoQ % 8.09% 5.93% 2.72% -8.58% 36.80% 19.45% -
  Horiz. % 175.67% 162.52% 153.43% 149.37% 163.40% 119.45% 100.00%
PBT 660 431 420 553 -381 -154 -1,172 -
  QoQ % 53.13% 2.62% -24.05% 245.14% -147.40% 86.86% -
  Horiz. % -56.31% -36.77% -35.84% -47.18% 32.51% 13.14% 100.00%
Tax -18 0 0 -114 -208 0 0 -
  QoQ % 0.00% 0.00% 0.00% 45.19% 0.00% 0.00% -
  Horiz. % 8.65% -0.00% -0.00% 54.81% 100.00% - -
NP 642 431 420 439 -589 -154 -1,172 -
  QoQ % 48.96% 2.62% -4.33% 174.53% -282.47% 86.86% -
  Horiz. % -54.78% -36.77% -35.84% -37.46% 50.26% 13.14% 100.00%
NP to SH 642 431 420 439 -589 -154 -1,172 -
  QoQ % 48.96% 2.62% -4.33% 174.53% -282.47% 86.86% -
  Horiz. % -54.78% -36.77% -35.84% -37.46% 50.26% 13.14% 100.00%
Tax Rate 2.73 % - % - % 20.61 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13.25% 0.00% 0.00% 100.00% - - -
Total Cost 6,197 5,896 5,553 5,376 6,950 4,804 5,065 14.35%
  QoQ % 5.11% 6.18% 3.29% -22.65% 44.67% -5.15% -
  Horiz. % 122.35% 116.41% 109.63% 106.14% 137.22% 94.85% 100.00%
Net Worth 40,598 40,206 38,699 38,330 37,548 39,978 39,457 1.91%
  QoQ % 0.98% 3.89% 0.96% 2.08% -6.08% 1.32% -
  Horiz. % 102.89% 101.90% 98.08% 97.14% 95.16% 101.32% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,598 40,206 38,699 38,330 37,548 39,978 39,457 1.91%
  QoQ % 0.98% 3.89% 0.96% 2.08% -6.08% 1.32% -
  Horiz. % 102.89% 101.90% 98.08% 97.14% 95.16% 101.32% 100.00%
NOSH 305,714 307,857 299,999 297,368 294,499 307,999 300,512 1.15%
  QoQ % -0.70% 2.62% 0.88% 0.97% -4.38% 2.49% -
  Horiz. % 101.73% 102.44% 99.83% 98.95% 98.00% 102.49% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.39 % 6.81 % 7.03 % 7.55 % -9.26 % -3.31 % -30.11 % -
  QoQ % 37.89% -3.13% -6.89% 181.53% -179.76% 89.01% -
  Horiz. % -31.19% -22.62% -23.35% -25.07% 30.75% 10.99% 100.00%
ROE 1.58 % 1.07 % 1.09 % 1.15 % -1.57 % -0.39 % -2.97 % -
  QoQ % 47.66% -1.83% -5.22% 173.25% -302.56% 86.87% -
  Horiz. % -53.20% -36.03% -36.70% -38.72% 52.86% 13.13% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.24 2.06 1.99 1.96 2.16 1.51 1.30 43.58%
  QoQ % 8.74% 3.52% 1.53% -9.26% 43.05% 16.15% -
  Horiz. % 172.31% 158.46% 153.08% 150.77% 166.15% 116.15% 100.00%
EPS 0.21 0.14 0.14 0.15 -0.20 -0.05 -0.39 -
  QoQ % 50.00% 0.00% -6.67% 175.00% -300.00% 87.18% -
  Horiz. % -53.85% -35.90% -35.90% -38.46% 51.28% 12.82% 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 0.1328 0.1306 0.1290 0.1289 0.1275 0.1298 0.1313 0.76%
  QoQ % 1.68% 1.24% 0.08% 1.10% -1.77% -1.14% -
  Horiz. % 101.14% 99.47% 98.25% 98.17% 97.11% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.14 1.06 1.00 0.97 1.06 0.78 0.65 45.28%
  QoQ % 7.55% 6.00% 3.09% -8.49% 35.90% 20.00% -
  Horiz. % 175.38% 163.08% 153.85% 149.23% 163.08% 120.00% 100.00%
EPS 0.11 0.07 0.07 0.07 -0.10 -0.03 -0.20 -
  QoQ % 57.14% 0.00% 0.00% 170.00% -233.33% 85.00% -
  Horiz. % -55.00% -35.00% -35.00% -35.00% 50.00% 15.00% 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 0.0679 0.0672 0.0647 0.0641 0.0628 0.0669 0.0660 1.90%
  QoQ % 1.04% 3.86% 0.94% 2.07% -6.13% 1.36% -
  Horiz. % 102.88% 101.82% 98.03% 97.12% 95.15% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.5000 0.4700 0.4600 0.2600 0.2700 0.2400 0.2600 -
P/RPS 22.35 22.87 23.10 13.30 12.50 15.90 20.07 7.42%
  QoQ % -2.27% -1.00% 73.68% 6.40% -21.38% -20.78% -
  Horiz. % 111.36% 113.95% 115.10% 66.27% 62.28% 79.22% 100.00%
P/EPS 238.10 335.71 328.57 176.12 -135.00 -480.00 -66.67 -
  QoQ % -29.08% 2.17% 86.56% 230.46% 71.88% -619.96% -
  Horiz. % -357.13% -503.54% -492.83% -264.17% 202.49% 719.96% 100.00%
EY 0.42 0.30 0.30 0.57 -0.74 -0.21 -1.50 -
  QoQ % 40.00% 0.00% -47.37% 177.03% -252.38% 86.00% -
  Horiz. % -28.00% -20.00% -20.00% -38.00% 49.33% 14.00% 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 3.77 3.60 3.57 2.02 2.12 1.85 1.98 53.44%
  QoQ % 4.72% 0.84% 76.73% -4.72% 14.59% -6.57% -
  Horiz. % 190.40% 181.82% 180.30% 102.02% 107.07% 93.43% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 25/05/11 -
Price 0.4900 0.5400 0.4500 0.4700 0.2300 0.2500 0.2500 -
P/RPS 21.90 26.28 22.60 24.03 10.65 16.56 19.30 8.77%
  QoQ % -16.67% 16.28% -5.95% 125.63% -35.69% -14.20% -
  Horiz. % 113.47% 136.17% 117.10% 124.51% 55.18% 85.80% 100.00%
P/EPS 233.33 385.71 321.43 318.37 -115.00 -500.00 -64.10 -
  QoQ % -39.51% 20.00% 0.96% 376.84% 77.00% -680.03% -
  Horiz. % -364.01% -601.73% -501.45% -496.68% 179.41% 780.03% 100.00%
EY 0.43 0.26 0.31 0.31 -0.87 -0.20 -1.56 -
  QoQ % 65.38% -16.13% 0.00% 135.63% -335.00% 87.18% -
  Horiz. % -27.56% -16.67% -19.87% -19.87% 55.77% 12.82% 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 3.69 4.13 3.49 3.65 1.80 1.93 1.90 55.47%
  QoQ % -10.65% 18.34% -4.38% 102.78% -6.74% 1.58% -
  Horiz. % 194.21% 217.37% 183.68% 192.11% 94.74% 101.58% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers