Highlights

[N2N] QoQ TTM Result on 2010-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     17.21%    YoY -     -205.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,949 13,292 12,812 12,377 12,271 14,956 17,621 -10.36%
  QoQ % 12.47% 3.75% 3.51% 0.86% -17.95% -15.12% -
  Horiz. % 84.84% 75.43% 72.71% 70.24% 69.64% 84.88% 100.00%
PBT -6,442 -17,650 -15,589 -17,872 -21,594 -15,397 -11,830 -33.24%
  QoQ % 63.50% -13.22% 12.77% 17.24% -40.25% -30.15% -
  Horiz. % 54.45% 149.20% 131.78% 151.07% 182.54% 130.15% 100.00%
Tax -4 -42 -39 -39 -39 3 3 -
  QoQ % 90.48% -7.69% 0.00% 0.00% -1,400.00% 0.00% -
  Horiz. % -133.33% -1,400.00% -1,300.00% -1,300.00% -1,300.00% 100.00% 100.00%
NP -6,446 -17,692 -15,628 -17,911 -21,633 -15,394 -11,827 -33.20%
  QoQ % 63.57% -13.21% 12.75% 17.21% -40.53% -30.16% -
  Horiz. % 54.50% 149.59% 132.14% 151.44% 182.91% 130.16% 100.00%
NP to SH -6,446 -17,692 -15,628 -17,911 -21,633 -15,394 -11,827 -33.20%
  QoQ % 63.57% -13.21% 12.75% 17.21% -40.53% -30.16% -
  Horiz. % 54.50% 149.59% 132.14% 151.44% 182.91% 130.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,395 30,984 28,440 30,288 33,904 30,350 29,448 -19.14%
  QoQ % -30.95% 8.95% -6.10% -10.67% 11.71% 3.06% -
  Horiz. % 72.65% 105.22% 96.58% 102.85% 115.13% 103.06% 100.00%
Net Worth 35,516 40,265 44,913 47,045 46,917 57,802 60,189 -29.58%
  QoQ % -11.80% -10.35% -4.53% 0.27% -18.83% -3.97% -
  Horiz. % 59.01% 66.90% 74.62% 78.16% 77.95% 96.03% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 35,516 40,265 44,913 47,045 46,917 57,802 60,189 -29.58%
  QoQ % -11.80% -10.35% -4.53% 0.27% -18.83% -3.97% -
  Horiz. % 59.01% 66.90% 74.62% 78.16% 77.95% 96.03% 100.00%
NOSH 262,500 298,486 299,423 303,125 298,834 297,951 297,674 -8.02%
  QoQ % -12.06% -0.31% -1.22% 1.44% 0.30% 0.09% -
  Horiz. % 88.18% 100.27% 100.59% 101.83% 100.39% 100.09% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -43.12 % -133.10 % -121.98 % -144.71 % -176.29 % -102.93 % -67.12 % -25.49%
  QoQ % 67.60% -9.12% 15.71% 17.91% -71.27% -53.35% -
  Horiz. % 64.24% 198.30% 181.73% 215.60% 262.65% 153.35% 100.00%
ROE -18.15 % -43.94 % -34.80 % -38.07 % -46.11 % -26.63 % -19.65 % -5.14%
  QoQ % 58.69% -26.26% 8.59% 17.44% -73.15% -35.52% -
  Horiz. % 92.37% 223.61% 177.10% 193.74% 234.66% 135.52% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.69 4.45 4.28 4.08 4.11 5.02 5.92 -2.60%
  QoQ % 27.87% 3.97% 4.90% -0.73% -18.13% -15.20% -
  Horiz. % 96.11% 75.17% 72.30% 68.92% 69.43% 84.80% 100.00%
EPS -2.46 -5.93 -5.22 -5.91 -7.24 -5.17 -3.97 -27.25%
  QoQ % 58.52% -13.60% 11.68% 18.37% -40.04% -30.23% -
  Horiz. % 61.96% 149.37% 131.49% 148.87% 182.37% 130.23% 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 0.1353 0.1349 0.1500 0.1552 0.1570 0.1940 0.2022 -23.44%
  QoQ % 0.30% -10.07% -3.35% -1.15% -19.07% -4.06% -
  Horiz. % 66.91% 66.72% 74.18% 76.76% 77.65% 95.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.50 2.22 2.14 2.07 2.05 2.50 2.95 -10.42%
  QoQ % 12.61% 3.74% 3.38% 0.98% -18.00% -15.25% -
  Horiz. % 84.75% 75.25% 72.54% 70.17% 69.49% 84.75% 100.00%
EPS -1.08 -2.96 -2.61 -3.00 -3.62 -2.57 -1.98 -33.17%
  QoQ % 63.51% -13.41% 13.00% 17.13% -40.86% -29.80% -
  Horiz. % 54.55% 149.49% 131.82% 151.52% 182.83% 129.80% 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 0.0594 0.0673 0.0751 0.0787 0.0785 0.0967 0.1007 -29.60%
  QoQ % -11.74% -10.39% -4.57% 0.25% -18.82% -3.97% -
  Horiz. % 58.99% 66.83% 74.58% 78.15% 77.95% 96.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.2900 0.2700 0.2800 0.3100 0.2500 0.3500 -
P/RPS 4.92 6.51 6.31 6.86 7.55 4.98 5.91 -11.48%
  QoQ % -24.42% 3.17% -8.02% -9.14% 51.61% -15.74% -
  Horiz. % 83.25% 110.15% 106.77% 116.07% 127.75% 84.26% 100.00%
P/EPS -11.40 -4.89 -5.17 -4.74 -4.28 -4.84 -8.81 18.69%
  QoQ % -133.13% 5.42% -9.07% -10.75% 11.57% 45.06% -
  Horiz. % 129.40% 55.51% 58.68% 53.80% 48.58% 54.94% 100.00%
EY -8.77 -20.44 -19.33 -21.10 -23.35 -20.67 -11.35 -15.76%
  QoQ % 57.09% -5.74% 8.39% 9.64% -12.97% -82.11% -
  Horiz. % 77.27% 180.09% 170.31% 185.90% 205.73% 182.11% 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 2.07 2.15 1.80 1.80 1.97 1.29 1.73 12.67%
  QoQ % -3.72% 19.44% 0.00% -8.63% 52.71% -25.43% -
  Horiz. % 119.65% 124.28% 104.05% 104.05% 113.87% 74.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 30/11/10 24/08/10 13/05/10 24/02/10 24/11/09 24/08/09 -
Price 0.2700 0.2800 0.3000 0.2800 0.2800 0.3100 0.2900 -
P/RPS 4.74 6.29 7.01 6.86 6.82 6.18 4.90 -2.18%
  QoQ % -24.64% -10.27% 2.19% 0.59% 10.36% 26.12% -
  Horiz. % 96.73% 128.37% 143.06% 140.00% 139.18% 126.12% 100.00%
P/EPS -11.00 -4.72 -5.75 -4.74 -3.87 -6.00 -7.30 31.34%
  QoQ % -133.05% 17.91% -21.31% -22.48% 35.50% 17.81% -
  Horiz. % 150.68% 64.66% 78.77% 64.93% 53.01% 82.19% 100.00%
EY -9.09 -21.17 -17.40 -21.10 -25.85 -16.67 -13.70 -23.87%
  QoQ % 57.06% -21.67% 17.54% 18.38% -55.07% -21.68% -
  Horiz. % 66.35% 154.53% 127.01% 154.01% 188.69% 121.68% 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 2.00 2.08 2.00 1.80 1.78 1.60 1.43 24.99%
  QoQ % -3.85% 4.00% 11.11% 1.12% 11.25% 11.89% -
  Horiz. % 139.86% 145.45% 139.86% 125.87% 124.48% 111.89% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers