Highlights

[N2N] QoQ TTM Result on 2013-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     34.95%    YoY -     131.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,126 32,230 31,327 30,239 29,070 27,325 26,611 15.77%
  QoQ % 2.78% 2.88% 3.60% 4.02% 6.39% 2.68% -
  Horiz. % 124.48% 121.12% 117.72% 113.63% 109.24% 102.68% 100.00%
PBT 6,972 6,729 6,178 4,684 3,493 2,550 1,948 134.53%
  QoQ % 3.61% 8.92% 31.90% 34.10% 36.98% 30.90% -
  Horiz. % 357.91% 345.43% 317.15% 240.45% 179.31% 130.90% 100.00%
Tax -130 -141 -137 -220 -185 -174 -159 -12.59%
  QoQ % 7.80% -2.92% 37.73% -18.92% -6.32% -9.43% -
  Horiz. % 81.76% 88.68% 86.16% 138.36% 116.35% 109.43% 100.00%
NP 6,842 6,588 6,041 4,464 3,308 2,376 1,789 145.16%
  QoQ % 3.86% 9.05% 35.33% 34.95% 39.23% 32.81% -
  Horiz. % 382.45% 368.25% 337.67% 249.52% 184.91% 132.81% 100.00%
NP to SH 6,842 6,588 6,041 4,464 3,308 2,376 1,789 145.16%
  QoQ % 3.86% 9.05% 35.33% 34.95% 39.23% 32.81% -
  Horiz. % 382.45% 368.25% 337.67% 249.52% 184.91% 132.81% 100.00%
Tax Rate 1.86 % 2.10 % 2.22 % 4.70 % 5.30 % 6.82 % 8.16 % -62.79%
  QoQ % -11.43% -5.41% -52.77% -11.32% -22.29% -16.42% -
  Horiz. % 22.79% 25.74% 27.21% 57.60% 64.95% 83.58% 100.00%
Total Cost 26,284 25,642 25,286 25,775 25,762 24,949 24,822 3.90%
  QoQ % 2.50% 1.41% -1.90% 0.05% 3.26% 0.51% -
  Horiz. % 105.89% 103.30% 101.87% 103.84% 103.79% 100.51% 100.00%
Net Worth 50,655 53,675 48,849 46,807 44,888 40,576 39,575 17.94%
  QoQ % -5.63% 9.88% 4.36% 4.28% 10.63% 2.53% -
  Horiz. % 128.00% 135.63% 123.43% 118.28% 113.42% 102.53% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,662 4,662 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 68.14 % 70.77 % - % - % - % - % - % -
  QoQ % -3.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.28% 100.00% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 50,655 53,675 48,849 46,807 44,888 40,576 39,575 17.94%
  QoQ % -5.63% 9.88% 4.36% 4.28% 10.63% 2.53% -
  Horiz. % 128.00% 135.63% 123.43% 118.28% 113.42% 102.53% 100.00%
NOSH 310,961 310,800 302,096 299,666 302,888 296,176 295,999 3.35%
  QoQ % 0.05% 2.88% 0.81% -1.06% 2.27% 0.06% -
  Horiz. % 105.05% 105.00% 102.06% 101.24% 102.33% 100.06% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.65 % 20.44 % 19.28 % 14.76 % 11.38 % 8.70 % 6.72 % 111.80%
  QoQ % 1.03% 6.02% 30.62% 29.70% 30.80% 29.46% -
  Horiz. % 307.29% 304.17% 286.90% 219.64% 169.35% 129.46% 100.00%
ROE 13.51 % 12.27 % 12.37 % 9.54 % 7.37 % 5.86 % 4.52 % 107.91%
  QoQ % 10.11% -0.81% 29.66% 29.44% 25.77% 29.65% -
  Horiz. % 298.89% 271.46% 273.67% 211.06% 163.05% 129.65% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.65 10.37 10.37 10.09 9.60 9.23 8.99 11.99%
  QoQ % 2.70% 0.00% 2.78% 5.10% 4.01% 2.67% -
  Horiz. % 118.46% 115.35% 115.35% 112.24% 106.79% 102.67% 100.00%
EPS 2.20 2.12 2.00 1.49 1.09 0.80 0.60 138.35%
  QoQ % 3.77% 6.00% 34.23% 36.70% 36.25% 33.33% -
  Horiz. % 366.67% 353.33% 333.33% 248.33% 181.67% 133.33% 100.00%
DPS 1.50 1.50 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% 100.00% - - - - -
NAPS 0.1629 0.1727 0.1617 0.1562 0.1482 0.1370 0.1337 14.12%
  QoQ % -5.67% 6.80% 3.52% 5.40% 8.18% 2.47% -
  Horiz. % 121.84% 129.17% 120.94% 116.83% 110.85% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.54 5.39 5.24 5.06 4.86 4.57 4.45 15.77%
  QoQ % 2.78% 2.86% 3.56% 4.12% 6.35% 2.70% -
  Horiz. % 124.49% 121.12% 117.75% 113.71% 109.21% 102.70% 100.00%
EPS 1.14 1.10 1.01 0.75 0.55 0.40 0.30 144.11%
  QoQ % 3.64% 8.91% 34.67% 36.36% 37.50% 33.33% -
  Horiz. % 380.00% 366.67% 336.67% 250.00% 183.33% 133.33% 100.00%
DPS 0.78 0.78 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% 100.00% - - - - -
NAPS 0.0847 0.0898 0.0817 0.0783 0.0751 0.0679 0.0662 17.91%
  QoQ % -5.68% 9.91% 4.34% 4.26% 10.60% 2.57% -
  Horiz. % 127.95% 135.65% 123.41% 118.28% 113.44% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.0500 0.8100 0.4950 0.4500 0.4700 0.4250 0.4600 -
P/RPS 9.86 7.81 4.77 4.46 4.90 4.61 5.12 54.97%
  QoQ % 26.25% 63.73% 6.95% -8.98% 6.29% -9.96% -
  Horiz. % 192.58% 152.54% 93.16% 87.11% 95.70% 90.04% 100.00%
P/EPS 47.72 38.21 24.75 30.21 43.03 52.98 76.11 -26.81%
  QoQ % 24.89% 54.38% -18.07% -29.79% -18.78% -30.39% -
  Horiz. % 62.70% 50.20% 32.52% 39.69% 56.54% 69.61% 100.00%
EY 2.10 2.62 4.04 3.31 2.32 1.89 1.31 37.09%
  QoQ % -19.85% -35.15% 22.05% 42.67% 22.75% 44.27% -
  Horiz. % 160.31% 200.00% 308.40% 252.67% 177.10% 144.27% 100.00%
DY 1.43 1.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -22.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.30% 100.00% - - - - -
P/NAPS 6.45 4.69 3.06 2.88 3.17 3.10 3.44 52.23%
  QoQ % 37.53% 53.27% 6.25% -9.15% 2.26% -9.88% -
  Horiz. % 187.50% 136.34% 88.95% 83.72% 92.15% 90.12% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.9200 1.0400 0.7750 0.4900 0.4350 0.4350 0.4550 -
P/RPS 8.64 10.03 7.47 4.86 4.53 4.71 5.06 43.00%
  QoQ % -13.86% 34.27% 53.70% 7.28% -3.82% -6.92% -
  Horiz. % 170.75% 198.22% 147.63% 96.05% 89.53% 93.08% 100.00%
P/EPS 41.81 49.06 38.76 32.89 39.83 54.22 75.28 -32.51%
  QoQ % -14.78% 26.57% 17.85% -17.42% -26.54% -27.98% -
  Horiz. % 55.54% 65.17% 51.49% 43.69% 52.91% 72.02% 100.00%
EY 2.39 2.04 2.58 3.04 2.51 1.84 1.33 47.97%
  QoQ % 17.16% -20.93% -15.13% 21.12% 36.41% 38.35% -
  Horiz. % 179.70% 153.38% 193.98% 228.57% 188.72% 138.35% 100.00%
DY 1.63 1.44 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 13.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.19% 100.00% - - - - -
P/NAPS 5.65 6.02 4.79 3.14 2.94 3.18 3.40 40.43%
  QoQ % -6.15% 25.68% 52.55% 6.80% -7.55% -6.47% -
  Horiz. % 166.18% 177.06% 140.88% 92.35% 86.47% 93.53% 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
 
 

371  467  533  870 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.21-0.025 
 CAREPLS 1.91+0.42 
 COMFORT 4.27+0.84 
 AT 0.080.00 
 MQTECH 0.095+0.01 
 IRIS 0.255-0.015 
 HLT-WA 0.51+0.10 
 HLT 0.80+0.145 
 VIVOCOM 0.040.00 
 SANICHI 0.0850.00 

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