Highlights

[N2N] QoQ TTM Result on 2012-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     504.31%    YoY -     112.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 27,325 26,611 24,954 24,476 22,799 20,719 19,143 26.75%
  QoQ % 2.68% 6.64% 1.95% 7.36% 10.04% 8.23% -
  Horiz. % 142.74% 139.01% 130.36% 127.86% 119.10% 108.23% 100.00%
PBT 2,550 1,948 2,064 1,023 438 -1,154 -1,573 -
  QoQ % 30.90% -5.62% 101.76% 133.56% 137.95% 26.64% -
  Horiz. % -162.11% -123.84% -131.21% -65.03% -27.84% 73.36% 100.00%
Tax -174 -159 -132 -322 -322 -322 -209 -11.49%
  QoQ % -9.43% -20.45% 59.01% 0.00% 0.00% -54.07% -
  Horiz. % 83.25% 76.08% 63.16% 154.07% 154.07% 154.07% 100.00%
NP 2,376 1,789 1,932 701 116 -1,476 -1,782 -
  QoQ % 32.81% -7.40% 175.61% 504.31% 107.86% 17.17% -
  Horiz. % -133.33% -100.39% -108.42% -39.34% -6.51% 82.83% 100.00%
NP to SH 2,376 1,789 1,932 701 116 -1,476 -1,782 -
  QoQ % 32.81% -7.40% 175.61% 504.31% 107.86% 17.17% -
  Horiz. % -133.33% -100.39% -108.42% -39.34% -6.51% 82.83% 100.00%
Tax Rate 6.82 % 8.16 % 6.40 % 31.48 % 73.52 % - % - % -
  QoQ % -16.42% 27.50% -79.67% -57.18% 0.00% 0.00% -
  Horiz. % 9.28% 11.10% 8.71% 42.82% 100.00% - -
Total Cost 24,949 24,822 23,022 23,775 22,683 22,195 20,925 12.43%
  QoQ % 0.51% 7.82% -3.17% 4.81% 2.20% 6.07% -
  Horiz. % 119.23% 118.62% 110.02% 113.62% 108.40% 106.07% 100.00%
Net Worth 40,576 39,575 40,598 40,206 38,699 38,330 37,548 5.30%
  QoQ % 2.53% -2.52% 0.98% 3.89% 0.96% 2.08% -
  Horiz. % 108.06% 105.40% 108.12% 107.08% 103.07% 102.08% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,576 39,575 40,598 40,206 38,699 38,330 37,548 5.30%
  QoQ % 2.53% -2.52% 0.98% 3.89% 0.96% 2.08% -
  Horiz. % 108.06% 105.40% 108.12% 107.08% 103.07% 102.08% 100.00%
NOSH 296,176 295,999 305,714 307,857 299,999 297,368 294,499 0.38%
  QoQ % 0.06% -3.18% -0.70% 2.62% 0.88% 0.97% -
  Horiz. % 100.57% 100.51% 103.81% 104.54% 101.87% 100.97% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.70 % 6.72 % 7.74 % 2.86 % 0.51 % -7.12 % -9.31 % -
  QoQ % 29.46% -13.18% 170.63% 460.78% 107.16% 23.52% -
  Horiz. % -93.45% -72.18% -83.14% -30.72% -5.48% 76.48% 100.00%
ROE 5.86 % 4.52 % 4.76 % 1.74 % 0.30 % -3.85 % -4.75 % -
  QoQ % 29.65% -5.04% 173.56% 480.00% 107.79% 18.95% -
  Horiz. % -123.37% -95.16% -100.21% -36.63% -6.32% 81.05% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.23 8.99 8.16 7.95 7.60 6.97 6.50 26.31%
  QoQ % 2.67% 10.17% 2.64% 4.61% 9.04% 7.23% -
  Horiz. % 142.00% 138.31% 125.54% 122.31% 116.92% 107.23% 100.00%
EPS 0.80 0.60 0.63 0.23 0.04 -0.50 -0.61 -
  QoQ % 33.33% -4.76% 173.91% 475.00% 108.00% 18.03% -
  Horiz. % -131.15% -98.36% -103.28% -37.70% -6.56% 81.97% 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 0.1370 0.1337 0.1328 0.1306 0.1290 0.1289 0.1275 4.90%
  QoQ % 2.47% 0.68% 1.68% 1.24% 0.08% 1.10% -
  Horiz. % 107.45% 104.86% 104.16% 102.43% 101.18% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.57 4.45 4.17 4.09 3.81 3.47 3.20 26.79%
  QoQ % 2.70% 6.71% 1.96% 7.35% 9.80% 8.44% -
  Horiz. % 142.81% 139.06% 130.31% 127.81% 119.06% 108.44% 100.00%
EPS 0.40 0.30 0.32 0.12 0.02 -0.25 -0.30 -
  QoQ % 33.33% -6.25% 166.67% 500.00% 108.00% 16.67% -
  Horiz. % -133.33% -100.00% -106.67% -40.00% -6.67% 83.33% 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 0.0679 0.0662 0.0679 0.0672 0.0647 0.0641 0.0628 5.34%
  QoQ % 2.57% -2.50% 1.04% 3.86% 0.94% 2.07% -
  Horiz. % 108.12% 105.41% 108.12% 107.01% 103.03% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4250 0.4600 0.5000 0.4700 0.4600 0.2600 0.2700 -
P/RPS 4.61 5.12 6.13 5.91 6.05 3.73 4.15 7.25%
  QoQ % -9.96% -16.48% 3.72% -2.31% 62.20% -10.12% -
  Horiz. % 111.08% 123.37% 147.71% 142.41% 145.78% 89.88% 100.00%
P/EPS 52.98 76.11 79.12 206.41 1,189.66 -52.38 -44.62 -
  QoQ % -30.39% -3.80% -61.67% -82.65% 2,371.21% -17.39% -
  Horiz. % -118.74% -170.57% -177.32% -462.60% -2,666.20% 117.39% 100.00%
EY 1.89 1.31 1.26 0.48 0.08 -1.91 -2.24 -
  QoQ % 44.27% 3.97% 162.50% 500.00% 104.19% 14.73% -
  Horiz. % -84.38% -58.48% -56.25% -21.43% -3.57% 85.27% 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 3.10 3.44 3.77 3.60 3.57 2.02 2.12 28.80%
  QoQ % -9.88% -8.75% 4.72% 0.84% 76.73% -4.72% -
  Horiz. % 146.23% 162.26% 177.83% 169.81% 168.40% 95.28% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 -
Price 0.4350 0.4550 0.4900 0.5400 0.4500 0.4700 0.2300 -
P/RPS 4.71 5.06 6.00 6.79 5.92 6.75 3.54 20.95%
  QoQ % -6.92% -15.67% -11.63% 14.70% -12.30% 90.68% -
  Horiz. % 133.05% 142.94% 169.49% 191.81% 167.23% 190.68% 100.00%
P/EPS 54.22 75.28 77.54 237.15 1,163.79 -94.69 -38.01 -
  QoQ % -27.98% -2.91% -67.30% -79.62% 1,329.05% -149.12% -
  Horiz. % -142.65% -198.05% -204.00% -623.91% -3,061.80% 249.12% 100.00%
EY 1.84 1.33 1.29 0.42 0.09 -1.06 -2.63 -
  QoQ % 38.35% 3.10% 207.14% 366.67% 108.49% 59.70% -
  Horiz. % -69.96% -50.57% -49.05% -15.97% -3.42% 40.30% 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 3.18 3.40 3.69 4.13 3.49 3.65 1.80 46.09%
  QoQ % -6.47% -7.86% -10.65% 18.34% -4.38% 102.78% -
  Horiz. % 176.67% 188.89% 205.00% 229.44% 193.89% 202.78% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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