Highlights

[N2N] QoQ Quarter Result on 2014-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     1.25%    YoY -     3.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 9,946 9,843 9,301 8,369 9,311 8,968 7,590 19.73%
  QoQ % 1.05% 5.83% 11.14% -10.12% 3.82% 18.16% -
  Horiz. % 131.04% 129.68% 122.54% 110.26% 122.67% 118.16% 100.00%
PBT 2,002 2,898 2,255 1,867 2,034 1,617 1,573 17.42%
  QoQ % -30.92% 28.51% 20.78% -8.21% 25.79% 2.80% -
  Horiz. % 127.27% 184.23% 143.36% 118.69% 129.31% 102.80% 100.00%
Tax -19 -37 -37 80 -111 0 -19 -
  QoQ % 48.65% 0.00% -146.25% 172.07% 0.00% 0.00% -
  Horiz. % 100.00% 194.74% 194.74% -421.05% 584.21% -0.00% 100.00%
NP 1,983 2,861 2,218 1,947 1,923 1,617 1,554 17.63%
  QoQ % -30.69% 28.99% 13.92% 1.25% 18.92% 4.05% -
  Horiz. % 127.61% 184.11% 142.73% 125.29% 123.75% 104.05% 100.00%
NP to SH 1,986 2,861 2,218 1,947 1,923 1,617 1,554 17.75%
  QoQ % -30.58% 28.99% 13.92% 1.25% 18.92% 4.05% -
  Horiz. % 127.80% 184.11% 142.73% 125.29% 123.75% 104.05% 100.00%
Tax Rate 0.95 % 1.28 % 1.64 % -4.28 % 5.46 % - % 1.21 % -14.88%
  QoQ % -25.78% -21.95% 138.32% -178.39% 0.00% 0.00% -
  Horiz. % 78.51% 105.79% 135.54% -353.72% 451.24% 0.00% 100.00%
Total Cost 7,963 6,982 7,083 6,422 7,388 7,351 6,036 20.27%
  QoQ % 14.05% -1.43% 10.29% -13.08% 0.50% 21.79% -
  Horiz. % 131.93% 115.67% 117.35% 106.39% 122.40% 121.79% 100.00%
Net Worth 163,293 167,258 164,132 139,014 157,790 50,655 53,675 109.81%
  QoQ % -2.37% 1.90% 18.07% -11.90% 211.50% -5.63% -
  Horiz. % 304.23% 311.61% 305.79% 258.99% 293.97% 94.37% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,413 - - - 2,447 - 4,662 -3.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.67% 0.00% 0.00% 0.00% 52.50% 0.00% 100.00%
Div Payout % 222.22 % - % - % - % 127.27 % - % 300.00 % -18.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.07% 0.00% 0.00% 0.00% 42.42% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 163,293 167,258 164,132 139,014 157,790 50,655 53,675 109.81%
  QoQ % -2.37% 1.90% 18.07% -11.90% 211.50% -5.63% -
  Horiz. % 304.23% 311.61% 305.79% 258.99% 293.97% 94.37% 100.00%
NOSH 441,333 440,153 443,600 375,714 349,636 310,961 310,800 26.31%
  QoQ % 0.27% -0.78% 18.07% 7.46% 12.44% 0.05% -
  Horiz. % 142.00% 141.62% 142.73% 120.89% 112.50% 100.05% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.94 % 29.07 % 23.85 % 23.26 % 20.65 % 18.03 % 20.47 % -1.73%
  QoQ % -31.41% 21.89% 2.54% 12.64% 14.53% -11.92% -
  Horiz. % 97.41% 142.01% 116.51% 113.63% 100.88% 88.08% 100.00%
ROE 1.22 % 1.71 % 1.35 % 1.40 % 1.22 % 3.19 % 2.90 % -43.83%
  QoQ % -28.65% 26.67% -3.57% 14.75% -61.76% 10.00% -
  Horiz. % 42.07% 58.97% 46.55% 48.28% 42.07% 110.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.25 2.24 2.10 2.23 2.66 2.88 2.44 -5.26%
  QoQ % 0.45% 6.67% -5.83% -16.17% -7.64% 18.03% -
  Horiz. % 92.21% 91.80% 86.07% 91.39% 109.02% 118.03% 100.00%
EPS 0.45 0.65 0.50 0.52 0.55 0.52 0.50 -6.78%
  QoQ % -30.77% 30.00% -3.85% -5.45% 5.77% 4.00% -
  Horiz. % 90.00% 130.00% 100.00% 104.00% 110.00% 104.00% 100.00%
DPS 1.00 0.00 0.00 0.00 0.70 0.00 1.50 -23.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 46.67% 0.00% 100.00%
NAPS 0.3700 0.3800 0.3700 0.3700 0.4513 0.1629 0.1727 66.11%
  QoQ % -2.63% 2.70% 0.00% -18.01% 177.04% -5.67% -
  Horiz. % 214.24% 220.03% 214.24% 214.24% 261.32% 94.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.66 1.65 1.56 1.40 1.56 1.50 1.27 19.53%
  QoQ % 0.61% 5.77% 11.43% -10.26% 4.00% 18.11% -
  Horiz. % 130.71% 129.92% 122.83% 110.24% 122.83% 118.11% 100.00%
EPS 0.33 0.48 0.37 0.33 0.32 0.27 0.26 17.21%
  QoQ % -31.25% 29.73% 12.12% 3.13% 18.52% 3.85% -
  Horiz. % 126.92% 184.62% 142.31% 126.92% 123.08% 103.85% 100.00%
DPS 0.74 0.00 0.00 0.00 0.41 0.00 0.78 -3.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.87% 0.00% 0.00% 0.00% 52.56% 0.00% 100.00%
NAPS 0.2731 0.2798 0.2745 0.2325 0.2639 0.0847 0.0898 109.77%
  QoQ % -2.39% 1.93% 18.06% -11.90% 211.57% -5.68% -
  Horiz. % 304.12% 311.58% 305.68% 258.91% 293.88% 94.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.6900 0.7800 0.8350 0.8950 0.8800 1.0500 0.8100 -
P/RPS 30.62 34.88 39.82 40.18 33.04 36.41 33.17 -5.19%
  QoQ % -12.21% -12.41% -0.90% 21.61% -9.26% 9.77% -
  Horiz. % 92.31% 105.16% 120.05% 121.13% 99.61% 109.77% 100.00%
P/EPS 153.33 120.00 167.00 172.71 160.00 201.92 162.00 -3.60%
  QoQ % 27.78% -28.14% -3.31% 7.94% -20.76% 24.64% -
  Horiz. % 94.65% 74.07% 103.09% 106.61% 98.77% 124.64% 100.00%
EY 0.65 0.83 0.60 0.58 0.63 0.50 0.62 3.20%
  QoQ % -21.69% 38.33% 3.45% -7.94% 26.00% -19.35% -
  Horiz. % 104.84% 133.87% 96.77% 93.55% 101.61% 80.65% 100.00%
DY 1.45 0.00 0.00 0.00 0.80 0.00 1.85 -14.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.38% 0.00% 0.00% 0.00% 43.24% 0.00% 100.00%
P/NAPS 1.86 2.05 2.26 2.42 1.95 6.45 4.69 -45.99%
  QoQ % -9.27% -9.29% -6.61% 24.10% -69.77% 37.53% -
  Horiz. % 39.66% 43.71% 48.19% 51.60% 41.58% 137.53% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 20/08/15 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 -
Price 0.9650 0.7500 0.8250 0.8500 0.8500 0.9200 1.0400 -
P/RPS 42.82 33.54 39.35 38.16 31.92 31.90 42.59 0.36%
  QoQ % 27.67% -14.76% 3.12% 19.55% 0.06% -25.10% -
  Horiz. % 100.54% 78.75% 92.39% 89.60% 74.95% 74.90% 100.00%
P/EPS 214.44 115.38 165.00 164.03 154.55 176.92 208.00 2.05%
  QoQ % 85.86% -30.07% 0.59% 6.13% -12.64% -14.94% -
  Horiz. % 103.10% 55.47% 79.33% 78.86% 74.30% 85.06% 100.00%
EY 0.47 0.87 0.61 0.61 0.65 0.57 0.48 -1.39%
  QoQ % -45.98% 42.62% 0.00% -6.15% 14.04% 18.75% -
  Horiz. % 97.92% 181.25% 127.08% 127.08% 135.42% 118.75% 100.00%
DY 1.04 0.00 0.00 0.00 0.82 0.00 1.44 -19.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.22% 0.00% 0.00% 0.00% 56.94% 0.00% 100.00%
P/NAPS 2.61 1.97 2.23 2.30 1.88 5.65 6.02 -42.69%
  QoQ % 32.49% -11.66% -3.04% 22.34% -66.73% -6.15% -
  Horiz. % 43.36% 32.72% 37.04% 38.21% 31.23% 93.85% 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