Highlights

[N2N] QoQ TTM Result on 2010-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     63.57%    YoY -     70.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,143 16,212 14,925 14,949 13,292 12,812 12,377 33.71%
  QoQ % 18.08% 8.62% -0.16% 12.47% 3.75% 3.51% -
  Horiz. % 154.67% 130.98% 120.59% 120.78% 107.39% 103.51% 100.00%
PBT -1,573 -5,726 -7,129 -6,442 -17,650 -15,589 -17,872 -80.18%
  QoQ % 72.53% 19.68% -10.66% 63.50% -13.22% 12.77% -
  Horiz. % 8.80% 32.04% 39.89% 36.05% 98.76% 87.23% 100.00%
Tax -209 -4 -4 -4 -42 -39 -39 205.92%
  QoQ % -5,125.00% 0.00% 0.00% 90.48% -7.69% 0.00% -
  Horiz. % 535.90% 10.26% 10.26% 10.26% 107.69% 100.00% 100.00%
NP -1,782 -5,730 -7,133 -6,446 -17,692 -15,628 -17,911 -78.50%
  QoQ % 68.90% 19.67% -10.66% 63.57% -13.21% 12.75% -
  Horiz. % 9.95% 31.99% 39.82% 35.99% 98.78% 87.25% 100.00%
NP to SH -1,782 -5,730 -7,133 -6,446 -17,692 -15,628 -17,911 -78.50%
  QoQ % 68.90% 19.67% -10.66% 63.57% -13.21% 12.75% -
  Horiz. % 9.95% 31.99% 39.82% 35.99% 98.78% 87.25% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,925 21,942 22,058 21,395 30,984 28,440 30,288 -21.83%
  QoQ % -4.63% -0.53% 3.10% -30.95% 8.95% -6.10% -
  Horiz. % 69.09% 72.44% 72.83% 70.64% 102.30% 93.90% 100.00%
Net Worth 37,548 39,978 39,457 35,516 40,265 44,913 47,045 -13.94%
  QoQ % -6.08% 1.32% 11.10% -11.80% -10.35% -4.53% -
  Horiz. % 79.81% 84.98% 83.87% 75.49% 85.59% 95.47% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 37,548 39,978 39,457 35,516 40,265 44,913 47,045 -13.94%
  QoQ % -6.08% 1.32% 11.10% -11.80% -10.35% -4.53% -
  Horiz. % 79.81% 84.98% 83.87% 75.49% 85.59% 95.47% 100.00%
NOSH 294,499 307,999 300,512 262,500 298,486 299,423 303,125 -1.90%
  QoQ % -4.38% 2.49% 14.48% -12.06% -0.31% -1.22% -
  Horiz. % 97.15% 101.61% 99.14% 86.60% 98.47% 98.78% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -9.31 % -35.34 % -47.79 % -43.12 % -133.10 % -121.98 % -144.71 % -83.92%
  QoQ % 73.66% 26.05% -10.83% 67.60% -9.12% 15.71% -
  Horiz. % 6.43% 24.42% 33.02% 29.80% 91.98% 84.29% 100.00%
ROE -4.75 % -14.33 % -18.08 % -18.15 % -43.94 % -34.80 % -38.07 % -75.00%
  QoQ % 66.85% 20.74% 0.39% 58.69% -26.26% 8.59% -
  Horiz. % 12.48% 37.64% 47.49% 47.68% 115.42% 91.41% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.50 5.26 4.97 5.69 4.45 4.28 4.08 36.37%
  QoQ % 23.57% 5.84% -12.65% 27.87% 3.97% 4.90% -
  Horiz. % 159.31% 128.92% 121.81% 139.46% 109.07% 104.90% 100.00%
EPS -0.61 -1.86 -2.37 -2.46 -5.93 -5.22 -5.91 -77.97%
  QoQ % 67.20% 21.52% 3.66% 58.52% -13.60% 11.68% -
  Horiz. % 10.32% 31.47% 40.10% 41.62% 100.34% 88.32% 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 0.1275 0.1298 0.1313 0.1353 0.1349 0.1500 0.1552 -12.27%
  QoQ % -1.77% -1.14% -2.96% 0.30% -10.07% -3.35% -
  Horiz. % 82.15% 83.63% 84.60% 87.18% 86.92% 96.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.20 2.71 2.50 2.50 2.22 2.14 2.07 33.66%
  QoQ % 18.08% 8.40% 0.00% 12.61% 3.74% 3.38% -
  Horiz. % 154.59% 130.92% 120.77% 120.77% 107.25% 103.38% 100.00%
EPS -0.30 -0.96 -1.19 -1.08 -2.96 -2.61 -3.00 -78.43%
  QoQ % 68.75% 19.33% -10.19% 63.51% -13.41% 13.00% -
  Horiz. % 10.00% 32.00% 39.67% 36.00% 98.67% 87.00% 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 0.0628 0.0669 0.0660 0.0594 0.0673 0.0751 0.0787 -13.96%
  QoQ % -6.13% 1.36% 11.11% -11.74% -10.39% -4.57% -
  Horiz. % 79.80% 85.01% 83.86% 75.48% 85.51% 95.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2700 0.2400 0.2600 0.2800 0.2900 0.2700 0.2800 -
P/RPS 4.15 4.56 5.24 4.92 6.51 6.31 6.86 -28.45%
  QoQ % -8.99% -12.98% 6.50% -24.42% 3.17% -8.02% -
  Horiz. % 60.50% 66.47% 76.38% 71.72% 94.90% 91.98% 100.00%
P/EPS -44.62 -12.90 -10.95 -11.40 -4.89 -5.17 -4.74 345.22%
  QoQ % -245.89% -17.81% 3.95% -133.13% 5.42% -9.07% -
  Horiz. % 941.35% 272.15% 231.01% 240.51% 103.16% 109.07% 100.00%
EY -2.24 -7.75 -9.13 -8.77 -20.44 -19.33 -21.10 -77.55%
  QoQ % 71.10% 15.12% -4.10% 57.09% -5.74% 8.39% -
  Horiz. % 10.62% 36.73% 43.27% 41.56% 96.87% 91.61% 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 2.12 1.85 1.98 2.07 2.15 1.80 1.80 11.51%
  QoQ % 14.59% -6.57% -4.35% -3.72% 19.44% 0.00% -
  Horiz. % 117.78% 102.78% 110.00% 115.00% 119.44% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 13/05/10 -
Price 0.2300 0.2500 0.2500 0.2700 0.2800 0.3000 0.2800 -
P/RPS 3.54 4.75 5.03 4.74 6.29 7.01 6.86 -35.64%
  QoQ % -25.47% -5.57% 6.12% -24.64% -10.27% 2.19% -
  Horiz. % 51.60% 69.24% 73.32% 69.10% 91.69% 102.19% 100.00%
P/EPS -38.01 -13.44 -10.53 -11.00 -4.72 -5.75 -4.74 300.13%
  QoQ % -182.81% -27.64% 4.27% -133.05% 17.91% -21.31% -
  Horiz. % 801.90% 283.54% 222.15% 232.07% 99.58% 121.31% 100.00%
EY -2.63 -7.44 -9.49 -9.09 -21.17 -17.40 -21.10 -75.02%
  QoQ % 64.65% 21.60% -4.40% 57.06% -21.67% 17.54% -
  Horiz. % 12.46% 35.26% 44.98% 43.08% 100.33% 82.46% 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 1.80 1.93 1.90 2.00 2.08 2.00 1.80 -
  QoQ % -6.74% 1.58% -5.00% -3.85% 4.00% 11.11% -
  Horiz. % 100.00% 107.22% 105.56% 111.11% 115.56% 111.11% 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.
 


 

232  516  512  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.045 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.14+0.10 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.25+0.045 
 XOX 0.0550.00 
 MYEG 1.13-0.05 
 DSONIC-WA 0.485+0.10 
Partners & Brokers