Highlights

[N2N] QoQ Quarter Result on 2012-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -4.33%    YoY -     135.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,472 6,839 6,327 5,973 5,815 6,361 4,650 36.99%
  QoQ % 9.26% 8.09% 5.93% 2.72% -8.58% 36.80% -
  Horiz. % 160.69% 147.08% 136.06% 128.45% 125.05% 136.80% 100.00%
PBT 437 660 431 420 553 -381 -154 -
  QoQ % -33.79% 53.13% 2.62% -24.05% 245.14% -147.40% -
  Horiz. % -283.77% -428.57% -279.87% -272.73% -359.09% 247.40% 100.00%
Tax -141 -18 0 0 -114 -208 0 -
  QoQ % -683.33% 0.00% 0.00% 0.00% 45.19% 0.00% -
  Horiz. % 67.79% 8.65% -0.00% -0.00% 54.81% 100.00% -
NP 296 642 431 420 439 -589 -154 -
  QoQ % -53.89% 48.96% 2.62% -4.33% 174.53% -282.47% -
  Horiz. % -192.21% -416.88% -279.87% -272.73% -285.06% 382.47% 100.00%
NP to SH 296 642 431 420 439 -589 -154 -
  QoQ % -53.89% 48.96% 2.62% -4.33% 174.53% -282.47% -
  Horiz. % -192.21% -416.88% -279.87% -272.73% -285.06% 382.47% 100.00%
Tax Rate 32.27 % 2.73 % - % - % 20.61 % - % - % -
  QoQ % 1,082.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.57% 13.25% 0.00% 0.00% 100.00% - -
Total Cost 7,176 6,197 5,896 5,553 5,376 6,950 4,804 30.51%
  QoQ % 15.80% 5.11% 6.18% 3.29% -22.65% 44.67% -
  Horiz. % 149.38% 129.00% 122.73% 115.59% 111.91% 144.67% 100.00%
Net Worth 39,575 40,598 40,206 38,699 38,330 37,548 39,978 -0.67%
  QoQ % -2.52% 0.98% 3.89% 0.96% 2.08% -6.08% -
  Horiz. % 98.99% 101.55% 100.57% 96.80% 95.88% 93.92% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,575 40,598 40,206 38,699 38,330 37,548 39,978 -0.67%
  QoQ % -2.52% 0.98% 3.89% 0.96% 2.08% -6.08% -
  Horiz. % 98.99% 101.55% 100.57% 96.80% 95.88% 93.92% 100.00%
NOSH 295,999 305,714 307,857 299,999 297,368 294,499 307,999 -2.60%
  QoQ % -3.18% -0.70% 2.62% 0.88% 0.97% -4.38% -
  Horiz. % 96.10% 99.26% 99.95% 97.40% 96.55% 95.62% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.96 % 9.39 % 6.81 % 7.03 % 7.55 % -9.26 % -3.31 % -
  QoQ % -57.83% 37.89% -3.13% -6.89% 181.53% -179.76% -
  Horiz. % -119.64% -283.69% -205.74% -212.39% -228.10% 279.76% 100.00%
ROE 0.75 % 1.58 % 1.07 % 1.09 % 1.15 % -1.57 % -0.39 % -
  QoQ % -52.53% 47.66% -1.83% -5.22% 173.25% -302.56% -
  Horiz. % -192.31% -405.13% -274.36% -279.49% -294.87% 402.56% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.52 2.24 2.06 1.99 1.96 2.16 1.51 40.48%
  QoQ % 12.50% 8.74% 3.52% 1.53% -9.26% 43.05% -
  Horiz. % 166.89% 148.34% 136.42% 131.79% 129.80% 143.05% 100.00%
EPS 0.10 0.21 0.14 0.14 0.15 -0.20 -0.05 -
  QoQ % -52.38% 50.00% 0.00% -6.67% 175.00% -300.00% -
  Horiz. % -200.00% -420.00% -280.00% -280.00% -300.00% 400.00% 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 0.1337 0.1328 0.1306 0.1290 0.1289 0.1275 0.1298 1.98%
  QoQ % 0.68% 1.68% 1.24% 0.08% 1.10% -1.77% -
  Horiz. % 103.00% 102.31% 100.62% 99.38% 99.31% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.25 1.14 1.06 1.00 0.97 1.06 0.78 36.75%
  QoQ % 9.65% 7.55% 6.00% 3.09% -8.49% 35.90% -
  Horiz. % 160.26% 146.15% 135.90% 128.21% 124.36% 135.90% 100.00%
EPS 0.05 0.11 0.07 0.07 0.07 -0.10 -0.03 -
  QoQ % -54.55% 57.14% 0.00% 0.00% 170.00% -233.33% -
  Horiz. % -166.67% -366.67% -233.33% -233.33% -233.33% 333.33% 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 0.0662 0.0679 0.0672 0.0647 0.0641 0.0628 0.0669 -0.70%
  QoQ % -2.50% 1.04% 3.86% 0.94% 2.07% -6.13% -
  Horiz. % 98.95% 101.49% 100.45% 96.71% 95.81% 93.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4600 0.5000 0.4700 0.4600 0.2600 0.2700 0.2400 -
P/RPS 18.22 22.35 22.87 23.10 13.30 12.50 15.90 9.46%
  QoQ % -18.48% -2.27% -1.00% 73.68% 6.40% -21.38% -
  Horiz. % 114.59% 140.57% 143.84% 145.28% 83.65% 78.62% 100.00%
P/EPS 460.00 238.10 335.71 328.57 176.12 -135.00 -480.00 -
  QoQ % 93.20% -29.08% 2.17% 86.56% 230.46% 71.88% -
  Horiz. % -95.83% -49.60% -69.94% -68.45% -36.69% 28.12% 100.00%
EY 0.22 0.42 0.30 0.30 0.57 -0.74 -0.21 -
  QoQ % -47.62% 40.00% 0.00% -47.37% 177.03% -252.38% -
  Horiz. % -104.76% -200.00% -142.86% -142.86% -271.43% 352.38% 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 3.44 3.77 3.60 3.57 2.02 2.12 1.85 50.93%
  QoQ % -8.75% 4.72% 0.84% 76.73% -4.72% 14.59% -
  Horiz. % 185.95% 203.78% 194.59% 192.97% 109.19% 114.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 -
Price 0.4550 0.4900 0.5400 0.4500 0.4700 0.2300 0.2500 -
P/RPS 18.02 21.90 26.28 22.60 24.03 10.65 16.56 5.77%
  QoQ % -17.72% -16.67% 16.28% -5.95% 125.63% -35.69% -
  Horiz. % 108.82% 132.25% 158.70% 136.47% 145.11% 64.31% 100.00%
P/EPS 455.00 233.33 385.71 321.43 318.37 -115.00 -500.00 -
  QoQ % 95.00% -39.51% 20.00% 0.96% 376.84% 77.00% -
  Horiz. % -91.00% -46.67% -77.14% -64.29% -63.67% 23.00% 100.00%
EY 0.22 0.43 0.26 0.31 0.31 -0.87 -0.20 -
  QoQ % -48.84% 65.38% -16.13% 0.00% 135.63% -335.00% -
  Horiz. % -110.00% -215.00% -130.00% -155.00% -155.00% 435.00% 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 3.40 3.69 4.13 3.49 3.65 1.80 1.93 45.61%
  QoQ % -7.86% -10.65% 18.34% -4.38% 102.78% -6.74% -
  Horiz. % 176.17% 191.19% 213.99% 180.83% 189.12% 93.26% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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