Highlights

[N2N] QoQ TTM Result on 2013-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     39.23%    YoY -     371.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,230 31,327 30,239 29,070 27,325 26,611 24,954 18.62%
  QoQ % 2.88% 3.60% 4.02% 6.39% 2.68% 6.64% -
  Horiz. % 129.16% 125.54% 121.18% 116.49% 109.50% 106.64% 100.00%
PBT 6,729 6,178 4,684 3,493 2,550 1,948 2,064 120.03%
  QoQ % 8.92% 31.90% 34.10% 36.98% 30.90% -5.62% -
  Horiz. % 326.02% 299.32% 226.94% 169.23% 123.55% 94.38% 100.00%
Tax -141 -137 -220 -185 -174 -159 -132 4.50%
  QoQ % -2.92% 37.73% -18.92% -6.32% -9.43% -20.45% -
  Horiz. % 106.82% 103.79% 166.67% 140.15% 131.82% 120.45% 100.00%
NP 6,588 6,041 4,464 3,308 2,376 1,789 1,932 126.72%
  QoQ % 9.05% 35.33% 34.95% 39.23% 32.81% -7.40% -
  Horiz. % 340.99% 312.68% 231.06% 171.22% 122.98% 92.60% 100.00%
NP to SH 6,588 6,041 4,464 3,308 2,376 1,789 1,932 126.72%
  QoQ % 9.05% 35.33% 34.95% 39.23% 32.81% -7.40% -
  Horiz. % 340.99% 312.68% 231.06% 171.22% 122.98% 92.60% 100.00%
Tax Rate 2.10 % 2.22 % 4.70 % 5.30 % 6.82 % 8.16 % 6.40 % -52.46%
  QoQ % -5.41% -52.77% -11.32% -22.29% -16.42% 27.50% -
  Horiz. % 32.81% 34.69% 73.44% 82.81% 106.56% 127.50% 100.00%
Total Cost 25,642 25,286 25,775 25,762 24,949 24,822 23,022 7.46%
  QoQ % 1.41% -1.90% 0.05% 3.26% 0.51% 7.82% -
  Horiz. % 111.38% 109.83% 111.96% 111.90% 108.37% 107.82% 100.00%
Net Worth 53,675 48,849 46,807 44,888 40,576 39,575 40,598 20.48%
  QoQ % 9.88% 4.36% 4.28% 10.63% 2.53% -2.52% -
  Horiz. % 132.21% 120.32% 115.29% 110.57% 99.94% 97.48% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,662 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 70.77 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 53,675 48,849 46,807 44,888 40,576 39,575 40,598 20.48%
  QoQ % 9.88% 4.36% 4.28% 10.63% 2.53% -2.52% -
  Horiz. % 132.21% 120.32% 115.29% 110.57% 99.94% 97.48% 100.00%
NOSH 310,800 302,096 299,666 302,888 296,176 295,999 305,714 1.11%
  QoQ % 2.88% 0.81% -1.06% 2.27% 0.06% -3.18% -
  Horiz. % 101.66% 98.82% 98.02% 99.08% 96.88% 96.82% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.44 % 19.28 % 14.76 % 11.38 % 8.70 % 6.72 % 7.74 % 91.17%
  QoQ % 6.02% 30.62% 29.70% 30.80% 29.46% -13.18% -
  Horiz. % 264.08% 249.10% 190.70% 147.03% 112.40% 86.82% 100.00%
ROE 12.27 % 12.37 % 9.54 % 7.37 % 5.86 % 4.52 % 4.76 % 88.11%
  QoQ % -0.81% 29.66% 29.44% 25.77% 29.65% -5.04% -
  Horiz. % 257.77% 259.87% 200.42% 154.83% 123.11% 94.96% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.37 10.37 10.09 9.60 9.23 8.99 8.16 17.34%
  QoQ % 0.00% 2.78% 5.10% 4.01% 2.67% 10.17% -
  Horiz. % 127.08% 127.08% 123.65% 117.65% 113.11% 110.17% 100.00%
EPS 2.12 2.00 1.49 1.09 0.80 0.60 0.63 124.72%
  QoQ % 6.00% 34.23% 36.70% 36.25% 33.33% -4.76% -
  Horiz. % 336.51% 317.46% 236.51% 173.02% 126.98% 95.24% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.1727 0.1617 0.1562 0.1482 0.1370 0.1337 0.1328 19.16%
  QoQ % 6.80% 3.52% 5.40% 8.18% 2.47% 0.68% -
  Horiz. % 130.05% 121.76% 117.62% 111.60% 103.16% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.39 5.24 5.06 4.86 4.57 4.45 4.17 18.68%
  QoQ % 2.86% 3.56% 4.12% 6.35% 2.70% 6.71% -
  Horiz. % 129.26% 125.66% 121.34% 116.55% 109.59% 106.71% 100.00%
EPS 1.10 1.01 0.75 0.55 0.40 0.30 0.32 127.94%
  QoQ % 8.91% 34.67% 36.36% 37.50% 33.33% -6.25% -
  Horiz. % 343.75% 315.62% 234.38% 171.88% 125.00% 93.75% 100.00%
DPS 0.78 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. % 100.00% - - - - - -
NAPS 0.0898 0.0817 0.0783 0.0751 0.0679 0.0662 0.0679 20.51%
  QoQ % 9.91% 4.34% 4.26% 10.60% 2.57% -2.50% -
  Horiz. % 132.25% 120.32% 115.32% 110.60% 100.00% 97.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8100 0.4950 0.4500 0.4700 0.4250 0.4600 0.5000 -
P/RPS 7.81 4.77 4.46 4.90 4.61 5.12 6.13 17.54%
  QoQ % 63.73% 6.95% -8.98% 6.29% -9.96% -16.48% -
  Horiz. % 127.41% 77.81% 72.76% 79.93% 75.20% 83.52% 100.00%
P/EPS 38.21 24.75 30.21 43.03 52.98 76.11 79.12 -38.47%
  QoQ % 54.38% -18.07% -29.79% -18.78% -30.39% -3.80% -
  Horiz. % 48.29% 31.28% 38.18% 54.39% 66.96% 96.20% 100.00%
EY 2.62 4.04 3.31 2.32 1.89 1.31 1.26 62.98%
  QoQ % -35.15% 22.05% 42.67% 22.75% 44.27% 3.97% -
  Horiz. % 207.94% 320.63% 262.70% 184.13% 150.00% 103.97% 100.00%
DY 1.85 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. % 100.00% - - - - - -
P/NAPS 4.69 3.06 2.88 3.17 3.10 3.44 3.77 15.69%
  QoQ % 53.27% 6.25% -9.15% 2.26% -9.88% -8.75% -
  Horiz. % 124.40% 81.17% 76.39% 84.08% 82.23% 91.25% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 -
Price 1.0400 0.7750 0.4900 0.4350 0.4350 0.4550 0.4900 -
P/RPS 10.03 7.47 4.86 4.53 4.71 5.06 6.00 40.90%
  QoQ % 34.27% 53.70% 7.28% -3.82% -6.92% -15.67% -
  Horiz. % 167.17% 124.50% 81.00% 75.50% 78.50% 84.33% 100.00%
P/EPS 49.06 38.76 32.89 39.83 54.22 75.28 77.54 -26.32%
  QoQ % 26.57% 17.85% -17.42% -26.54% -27.98% -2.91% -
  Horiz. % 63.27% 49.99% 42.42% 51.37% 69.93% 97.09% 100.00%
EY 2.04 2.58 3.04 2.51 1.84 1.33 1.29 35.77%
  QoQ % -20.93% -15.13% 21.12% 36.41% 38.35% 3.10% -
  Horiz. % 158.14% 200.00% 235.66% 194.57% 142.64% 103.10% 100.00%
DY 1.44 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. % 100.00% - - - - - -
P/NAPS 6.02 4.79 3.14 2.94 3.18 3.40 3.69 38.63%
  QoQ % 25.68% 52.55% 6.80% -7.55% -6.47% -7.86% -
  Horiz. % 163.14% 129.81% 85.09% 79.67% 86.18% 92.14% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers