Highlights

[N2N] QoQ TTM Result on 2011-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 03-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     68.90%    YoY -     89.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,476 22,799 20,719 19,143 16,212 14,925 14,949 38.96%
  QoQ % 7.36% 10.04% 8.23% 18.08% 8.62% -0.16% -
  Horiz. % 163.73% 152.51% 138.60% 128.06% 108.45% 99.84% 100.00%
PBT 1,023 438 -1,154 -1,573 -5,726 -7,129 -6,442 -
  QoQ % 133.56% 137.95% 26.64% 72.53% 19.68% -10.66% -
  Horiz. % -15.88% -6.80% 17.91% 24.42% 88.89% 110.66% 100.00%
Tax -322 -322 -322 -209 -4 -4 -4 1,769.36%
  QoQ % 0.00% 0.00% -54.07% -5,125.00% 0.00% 0.00% -
  Horiz. % 8,050.00% 8,050.00% 8,050.00% 5,225.00% 100.00% 100.00% 100.00%
NP 701 116 -1,476 -1,782 -5,730 -7,133 -6,446 -
  QoQ % 504.31% 107.86% 17.17% 68.90% 19.67% -10.66% -
  Horiz. % -10.87% -1.80% 22.90% 27.65% 88.89% 110.66% 100.00%
NP to SH 701 116 -1,476 -1,782 -5,730 -7,133 -6,446 -
  QoQ % 504.31% 107.86% 17.17% 68.90% 19.67% -10.66% -
  Horiz. % -10.87% -1.80% 22.90% 27.65% 88.89% 110.66% 100.00%
Tax Rate 31.48 % 73.52 % - % - % - % - % - % -
  QoQ % -57.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.82% 100.00% - - - - -
Total Cost 23,775 22,683 22,195 20,925 21,942 22,058 21,395 7.29%
  QoQ % 4.81% 2.20% 6.07% -4.63% -0.53% 3.10% -
  Horiz. % 111.12% 106.02% 103.74% 97.80% 102.56% 103.10% 100.00%
Net Worth 40,206 38,699 38,330 37,548 39,978 39,457 35,516 8.63%
  QoQ % 3.89% 0.96% 2.08% -6.08% 1.32% 11.10% -
  Horiz. % 113.20% 108.96% 107.92% 105.72% 112.56% 111.10% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,206 38,699 38,330 37,548 39,978 39,457 35,516 8.63%
  QoQ % 3.89% 0.96% 2.08% -6.08% 1.32% 11.10% -
  Horiz. % 113.20% 108.96% 107.92% 105.72% 112.56% 111.10% 100.00%
NOSH 307,857 299,999 297,368 294,499 307,999 300,512 262,500 11.22%
  QoQ % 2.62% 0.88% 0.97% -4.38% 2.49% 14.48% -
  Horiz. % 117.28% 114.29% 113.28% 112.19% 117.33% 114.48% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.86 % 0.51 % -7.12 % -9.31 % -35.34 % -47.79 % -43.12 % -
  QoQ % 460.78% 107.16% 23.52% 73.66% 26.05% -10.83% -
  Horiz. % -6.63% -1.18% 16.51% 21.59% 81.96% 110.83% 100.00%
ROE 1.74 % 0.30 % -3.85 % -4.75 % -14.33 % -18.08 % -18.15 % -
  QoQ % 480.00% 107.79% 18.95% 66.85% 20.74% 0.39% -
  Horiz. % -9.59% -1.65% 21.21% 26.17% 78.95% 99.61% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.95 7.60 6.97 6.50 5.26 4.97 5.69 25.00%
  QoQ % 4.61% 9.04% 7.23% 23.57% 5.84% -12.65% -
  Horiz. % 139.72% 133.57% 122.50% 114.24% 92.44% 87.35% 100.00%
EPS 0.23 0.04 -0.50 -0.61 -1.86 -2.37 -2.46 -
  QoQ % 475.00% 108.00% 18.03% 67.20% 21.52% 3.66% -
  Horiz. % -9.35% -1.63% 20.33% 24.80% 75.61% 96.34% 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 0.1306 0.1290 0.1289 0.1275 0.1298 0.1313 0.1353 -2.33%
  QoQ % 1.24% 0.08% 1.10% -1.77% -1.14% -2.96% -
  Horiz. % 96.53% 95.34% 95.27% 94.24% 95.93% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.09 3.81 3.47 3.20 2.71 2.50 2.50 38.88%
  QoQ % 7.35% 9.80% 8.44% 18.08% 8.40% 0.00% -
  Horiz. % 163.60% 152.40% 138.80% 128.00% 108.40% 100.00% 100.00%
EPS 0.12 0.02 -0.25 -0.30 -0.96 -1.19 -1.08 -
  QoQ % 500.00% 108.00% 16.67% 68.75% 19.33% -10.19% -
  Horiz. % -11.11% -1.85% 23.15% 27.78% 88.89% 110.19% 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 0.0672 0.0647 0.0641 0.0628 0.0669 0.0660 0.0594 8.58%
  QoQ % 3.86% 0.94% 2.07% -6.13% 1.36% 11.11% -
  Horiz. % 113.13% 108.92% 107.91% 105.72% 112.63% 111.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4700 0.4600 0.2600 0.2700 0.2400 0.2600 0.2800 -
P/RPS 5.91 6.05 3.73 4.15 4.56 5.24 4.92 13.01%
  QoQ % -2.31% 62.20% -10.12% -8.99% -12.98% 6.50% -
  Horiz. % 120.12% 122.97% 75.81% 84.35% 92.68% 106.50% 100.00%
P/EPS 206.41 1,189.66 -52.38 -44.62 -12.90 -10.95 -11.40 -
  QoQ % -82.65% 2,371.21% -17.39% -245.89% -17.81% 3.95% -
  Horiz. % -1,810.61% -10,435.62% 459.47% 391.40% 113.16% 96.05% 100.00%
EY 0.48 0.08 -1.91 -2.24 -7.75 -9.13 -8.77 -
  QoQ % 500.00% 104.19% 14.73% 71.10% 15.12% -4.10% -
  Horiz. % -5.47% -0.91% 21.78% 25.54% 88.37% 104.10% 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 3.60 3.57 2.02 2.12 1.85 1.98 2.07 44.67%
  QoQ % 0.84% 76.73% -4.72% 14.59% -6.57% -4.35% -
  Horiz. % 173.91% 172.46% 97.58% 102.42% 89.37% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 25/05/11 22/02/11 -
Price 0.5400 0.4500 0.4700 0.2300 0.2500 0.2500 0.2700 -
P/RPS 6.79 5.92 6.75 3.54 4.75 5.03 4.74 27.10%
  QoQ % 14.70% -12.30% 90.68% -25.47% -5.57% 6.12% -
  Horiz. % 143.25% 124.89% 142.41% 74.68% 100.21% 106.12% 100.00%
P/EPS 237.15 1,163.79 -94.69 -38.01 -13.44 -10.53 -11.00 -
  QoQ % -79.62% 1,329.05% -149.12% -182.81% -27.64% 4.27% -
  Horiz. % -2,155.91% -10,579.91% 860.82% 345.55% 122.18% 95.73% 100.00%
EY 0.42 0.09 -1.06 -2.63 -7.44 -9.49 -9.09 -
  QoQ % 366.67% 108.49% 59.70% 64.65% 21.60% -4.40% -
  Horiz. % -4.62% -0.99% 11.66% 28.93% 81.85% 104.40% 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 4.13 3.49 3.65 1.80 1.93 1.90 2.00 62.23%
  QoQ % 18.34% -4.38% 102.78% -6.74% 1.58% -5.00% -
  Horiz. % 206.50% 174.50% 182.50% 90.00% 96.50% 95.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers