Highlights

[N2N] QoQ TTM Result on 2011-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -10.66%    YoY -     60.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 20,719 19,143 16,212 14,925 14,949 13,292 12,812 37.65%
  QoQ % 8.23% 18.08% 8.62% -0.16% 12.47% 3.75% -
  Horiz. % 161.72% 149.41% 126.54% 116.49% 116.68% 103.75% 100.00%
PBT -1,154 -1,573 -5,726 -7,129 -6,442 -17,650 -15,589 -82.29%
  QoQ % 26.64% 72.53% 19.68% -10.66% 63.50% -13.22% -
  Horiz. % 7.40% 10.09% 36.73% 45.73% 41.32% 113.22% 100.00%
Tax -322 -209 -4 -4 -4 -42 -39 306.93%
  QoQ % -54.07% -5,125.00% 0.00% 0.00% 90.48% -7.69% -
  Horiz. % 825.64% 535.90% 10.26% 10.26% 10.26% 107.69% 100.00%
NP -1,476 -1,782 -5,730 -7,133 -6,446 -17,692 -15,628 -79.17%
  QoQ % 17.17% 68.90% 19.67% -10.66% 63.57% -13.21% -
  Horiz. % 9.44% 11.40% 36.66% 45.64% 41.25% 113.21% 100.00%
NP to SH -1,476 -1,782 -5,730 -7,133 -6,446 -17,692 -15,628 -79.17%
  QoQ % 17.17% 68.90% 19.67% -10.66% 63.57% -13.21% -
  Horiz. % 9.44% 11.40% 36.66% 45.64% 41.25% 113.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 22,195 20,925 21,942 22,058 21,395 30,984 28,440 -15.20%
  QoQ % 6.07% -4.63% -0.53% 3.10% -30.95% 8.95% -
  Horiz. % 78.04% 73.58% 77.15% 77.56% 75.23% 108.95% 100.00%
Net Worth 38,330 37,548 39,978 39,457 35,516 40,265 44,913 -10.00%
  QoQ % 2.08% -6.08% 1.32% 11.10% -11.80% -10.35% -
  Horiz. % 85.34% 83.60% 89.01% 87.85% 79.08% 89.65% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 38,330 37,548 39,978 39,457 35,516 40,265 44,913 -10.00%
  QoQ % 2.08% -6.08% 1.32% 11.10% -11.80% -10.35% -
  Horiz. % 85.34% 83.60% 89.01% 87.85% 79.08% 89.65% 100.00%
NOSH 297,368 294,499 307,999 300,512 262,500 298,486 299,423 -0.46%
  QoQ % 0.97% -4.38% 2.49% 14.48% -12.06% -0.31% -
  Horiz. % 99.31% 98.36% 102.86% 100.36% 87.67% 99.69% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.12 % -9.31 % -35.34 % -47.79 % -43.12 % -133.10 % -121.98 % -84.87%
  QoQ % 23.52% 73.66% 26.05% -10.83% 67.60% -9.12% -
  Horiz. % 5.84% 7.63% 28.97% 39.18% 35.35% 109.12% 100.00%
ROE -3.85 % -4.75 % -14.33 % -18.08 % -18.15 % -43.94 % -34.80 % -76.86%
  QoQ % 18.95% 66.85% 20.74% 0.39% 58.69% -26.26% -
  Horiz. % 11.06% 13.65% 41.18% 51.95% 52.16% 126.26% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.97 6.50 5.26 4.97 5.69 4.45 4.28 38.30%
  QoQ % 7.23% 23.57% 5.84% -12.65% 27.87% 3.97% -
  Horiz. % 162.85% 151.87% 122.90% 116.12% 132.94% 103.97% 100.00%
EPS -0.50 -0.61 -1.86 -2.37 -2.46 -5.93 -5.22 -78.98%
  QoQ % 18.03% 67.20% 21.52% 3.66% 58.52% -13.60% -
  Horiz. % 9.58% 11.69% 35.63% 45.40% 47.13% 113.60% 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 0.1289 0.1275 0.1298 0.1313 0.1353 0.1349 0.1500 -9.59%
  QoQ % 1.10% -1.77% -1.14% -2.96% 0.30% -10.07% -
  Horiz. % 85.93% 85.00% 86.53% 87.53% 90.20% 89.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.47 3.20 2.71 2.50 2.50 2.22 2.14 37.90%
  QoQ % 8.44% 18.08% 8.40% 0.00% 12.61% 3.74% -
  Horiz. % 162.15% 149.53% 126.64% 116.82% 116.82% 103.74% 100.00%
EPS -0.25 -0.30 -0.96 -1.19 -1.08 -2.96 -2.61 -78.98%
  QoQ % 16.67% 68.75% 19.33% -10.19% 63.51% -13.41% -
  Horiz. % 9.58% 11.49% 36.78% 45.59% 41.38% 113.41% 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 0.0641 0.0628 0.0669 0.0660 0.0594 0.0673 0.0751 -9.99%
  QoQ % 2.07% -6.13% 1.36% 11.11% -11.74% -10.39% -
  Horiz. % 85.35% 83.62% 89.08% 87.88% 79.09% 89.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2600 0.2700 0.2400 0.2600 0.2800 0.2900 0.2700 -
P/RPS 3.73 4.15 4.56 5.24 4.92 6.51 6.31 -29.50%
  QoQ % -10.12% -8.99% -12.98% 6.50% -24.42% 3.17% -
  Horiz. % 59.11% 65.77% 72.27% 83.04% 77.97% 103.17% 100.00%
P/EPS -52.38 -44.62 -12.90 -10.95 -11.40 -4.89 -5.17 366.25%
  QoQ % -17.39% -245.89% -17.81% 3.95% -133.13% 5.42% -
  Horiz. % 1,013.15% 863.06% 249.52% 211.80% 220.50% 94.58% 100.00%
EY -1.91 -2.24 -7.75 -9.13 -8.77 -20.44 -19.33 -78.54%
  QoQ % 14.73% 71.10% 15.12% -4.10% 57.09% -5.74% -
  Horiz. % 9.88% 11.59% 40.09% 47.23% 45.37% 105.74% 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 2.02 2.12 1.85 1.98 2.07 2.15 1.80 7.97%
  QoQ % -4.72% 14.59% -6.57% -4.35% -3.72% 19.44% -
  Horiz. % 112.22% 117.78% 102.78% 110.00% 115.00% 119.44% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 24/08/10 -
Price 0.4700 0.2300 0.2500 0.2500 0.2700 0.2800 0.3000 -
P/RPS 6.75 3.54 4.75 5.03 4.74 6.29 7.01 -2.48%
  QoQ % 90.68% -25.47% -5.57% 6.12% -24.64% -10.27% -
  Horiz. % 96.29% 50.50% 67.76% 71.75% 67.62% 89.73% 100.00%
P/EPS -94.69 -38.01 -13.44 -10.53 -11.00 -4.72 -5.75 543.98%
  QoQ % -149.12% -182.81% -27.64% 4.27% -133.05% 17.91% -
  Horiz. % 1,646.78% 661.04% 233.74% 183.13% 191.30% 82.09% 100.00%
EY -1.06 -2.63 -7.44 -9.49 -9.09 -21.17 -17.40 -84.44%
  QoQ % 59.70% 64.65% 21.60% -4.40% 57.06% -21.67% -
  Horiz. % 6.09% 15.11% 42.76% 54.54% 52.24% 121.67% 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 3.65 1.80 1.93 1.90 2.00 2.08 2.00 49.18%
  QoQ % 102.78% -6.74% 1.58% -5.00% -3.85% 4.00% -
  Horiz. % 182.50% 90.00% 96.50% 95.00% 100.00% 104.00% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers