Highlights

[N2N] QoQ TTM Result on 2010-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -13.21%    YoY -     -14.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,212 14,925 14,949 13,292 12,812 12,377 12,271 20.46%
  QoQ % 8.62% -0.16% 12.47% 3.75% 3.51% 0.86% -
  Horiz. % 132.12% 121.63% 121.82% 108.32% 104.41% 100.86% 100.00%
PBT -5,726 -7,129 -6,442 -17,650 -15,589 -17,872 -21,594 -58.83%
  QoQ % 19.68% -10.66% 63.50% -13.22% 12.77% 17.24% -
  Horiz. % 26.52% 33.01% 29.83% 81.74% 72.19% 82.76% 100.00%
Tax -4 -4 -4 -42 -39 -39 -39 -78.18%
  QoQ % 0.00% 0.00% 90.48% -7.69% 0.00% 0.00% -
  Horiz. % 10.26% 10.26% 10.26% 107.69% 100.00% 100.00% 100.00%
NP -5,730 -7,133 -6,446 -17,692 -15,628 -17,911 -21,633 -58.86%
  QoQ % 19.67% -10.66% 63.57% -13.21% 12.75% 17.21% -
  Horiz. % 26.49% 32.97% 29.80% 81.78% 72.24% 82.79% 100.00%
NP to SH -5,730 -7,133 -6,446 -17,692 -15,628 -17,911 -21,633 -58.86%
  QoQ % 19.67% -10.66% 63.57% -13.21% 12.75% 17.21% -
  Horiz. % 26.49% 32.97% 29.80% 81.78% 72.24% 82.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,942 22,058 21,395 30,984 28,440 30,288 33,904 -25.24%
  QoQ % -0.53% 3.10% -30.95% 8.95% -6.10% -10.67% -
  Horiz. % 64.72% 65.06% 63.10% 91.39% 83.88% 89.33% 100.00%
Net Worth 39,978 39,457 35,516 40,265 44,913 47,045 46,917 -10.15%
  QoQ % 1.32% 11.10% -11.80% -10.35% -4.53% 0.27% -
  Horiz. % 85.21% 84.10% 75.70% 85.82% 95.73% 100.27% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 39,978 39,457 35,516 40,265 44,913 47,045 46,917 -10.15%
  QoQ % 1.32% 11.10% -11.80% -10.35% -4.53% 0.27% -
  Horiz. % 85.21% 84.10% 75.70% 85.82% 95.73% 100.27% 100.00%
NOSH 307,999 300,512 262,500 298,486 299,423 303,125 298,834 2.04%
  QoQ % 2.49% 14.48% -12.06% -0.31% -1.22% 1.44% -
  Horiz. % 103.07% 100.56% 87.84% 99.88% 100.20% 101.44% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -35.34 % -47.79 % -43.12 % -133.10 % -121.98 % -144.71 % -176.29 % -65.85%
  QoQ % 26.05% -10.83% 67.60% -9.12% 15.71% 17.91% -
  Horiz. % 20.05% 27.11% 24.46% 75.50% 69.19% 82.09% 100.00%
ROE -14.33 % -18.08 % -18.15 % -43.94 % -34.80 % -38.07 % -46.11 % -54.22%
  QoQ % 20.74% 0.39% 58.69% -26.26% 8.59% 17.44% -
  Horiz. % 31.08% 39.21% 39.36% 95.29% 75.47% 82.56% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.26 4.97 5.69 4.45 4.28 4.08 4.11 17.93%
  QoQ % 5.84% -12.65% 27.87% 3.97% 4.90% -0.73% -
  Horiz. % 127.98% 120.92% 138.44% 108.27% 104.14% 99.27% 100.00%
EPS -1.86 -2.37 -2.46 -5.93 -5.22 -5.91 -7.24 -59.69%
  QoQ % 21.52% 3.66% 58.52% -13.60% 11.68% 18.37% -
  Horiz. % 25.69% 32.73% 33.98% 81.91% 72.10% 81.63% 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 0.1298 0.1313 0.1353 0.1349 0.1500 0.1552 0.1570 -11.94%
  QoQ % -1.14% -2.96% 0.30% -10.07% -3.35% -1.15% -
  Horiz. % 82.68% 83.63% 86.18% 85.92% 95.54% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.71 2.50 2.50 2.22 2.14 2.07 2.05 20.51%
  QoQ % 8.40% 0.00% 12.61% 3.74% 3.38% 0.98% -
  Horiz. % 132.20% 121.95% 121.95% 108.29% 104.39% 100.98% 100.00%
EPS -0.96 -1.19 -1.08 -2.96 -2.61 -3.00 -3.62 -58.82%
  QoQ % 19.33% -10.19% 63.51% -13.41% 13.00% 17.13% -
  Horiz. % 26.52% 32.87% 29.83% 81.77% 72.10% 82.87% 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 0.0669 0.0660 0.0594 0.0673 0.0751 0.0787 0.0785 -10.14%
  QoQ % 1.36% 11.11% -11.74% -10.39% -4.57% 0.25% -
  Horiz. % 85.22% 84.08% 75.67% 85.73% 95.67% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2400 0.2600 0.2800 0.2900 0.2700 0.2800 0.3100 -
P/RPS 4.56 5.24 4.92 6.51 6.31 6.86 7.55 -28.61%
  QoQ % -12.98% 6.50% -24.42% 3.17% -8.02% -9.14% -
  Horiz. % 60.40% 69.40% 65.17% 86.23% 83.58% 90.86% 100.00%
P/EPS -12.90 -10.95 -11.40 -4.89 -5.17 -4.74 -4.28 109.08%
  QoQ % -17.81% 3.95% -133.13% 5.42% -9.07% -10.75% -
  Horiz. % 301.40% 255.84% 266.36% 114.25% 120.79% 110.75% 100.00%
EY -7.75 -9.13 -8.77 -20.44 -19.33 -21.10 -23.35 -52.16%
  QoQ % 15.12% -4.10% 57.09% -5.74% 8.39% 9.64% -
  Horiz. % 33.19% 39.10% 37.56% 87.54% 82.78% 90.36% 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 1.85 1.98 2.07 2.15 1.80 1.80 1.97 -4.11%
  QoQ % -6.57% -4.35% -3.72% 19.44% 0.00% -8.63% -
  Horiz. % 93.91% 100.51% 105.08% 109.14% 91.37% 91.37% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 13/05/10 24/02/10 -
Price 0.2500 0.2500 0.2700 0.2800 0.3000 0.2800 0.2800 -
P/RPS 4.75 5.03 4.74 6.29 7.01 6.86 6.82 -21.48%
  QoQ % -5.57% 6.12% -24.64% -10.27% 2.19% 0.59% -
  Horiz. % 69.65% 73.75% 69.50% 92.23% 102.79% 100.59% 100.00%
P/EPS -13.44 -10.53 -11.00 -4.72 -5.75 -4.74 -3.87 129.85%
  QoQ % -27.64% 4.27% -133.05% 17.91% -21.31% -22.48% -
  Horiz. % 347.29% 272.09% 284.24% 121.96% 148.58% 122.48% 100.00%
EY -7.44 -9.49 -9.09 -21.17 -17.40 -21.10 -25.85 -56.51%
  QoQ % 21.60% -4.40% 57.06% -21.67% 17.54% 18.38% -
  Horiz. % 28.78% 36.71% 35.16% 81.90% 67.31% 81.62% 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 1.93 1.90 2.00 2.08 2.00 1.80 1.78 5.56%
  QoQ % 1.58% -5.00% -3.85% 4.00% 11.11% 1.12% -
  Horiz. % 108.43% 106.74% 112.36% 116.85% 112.36% 101.12% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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