Highlights

[N2N] QoQ TTM Result on 2012-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     107.86%    YoY -     101.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,611 24,954 24,476 22,799 20,719 19,143 16,212 38.94%
  QoQ % 6.64% 1.95% 7.36% 10.04% 8.23% 18.08% -
  Horiz. % 164.14% 153.92% 150.97% 140.63% 127.80% 118.08% 100.00%
PBT 1,948 2,064 1,023 438 -1,154 -1,573 -5,726 -
  QoQ % -5.62% 101.76% 133.56% 137.95% 26.64% 72.53% -
  Horiz. % -34.02% -36.05% -17.87% -7.65% 20.15% 27.47% 100.00%
Tax -159 -132 -322 -322 -322 -209 -4 1,051.80%
  QoQ % -20.45% 59.01% 0.00% 0.00% -54.07% -5,125.00% -
  Horiz. % 3,975.00% 3,300.00% 8,050.00% 8,050.00% 8,050.00% 5,225.00% 100.00%
NP 1,789 1,932 701 116 -1,476 -1,782 -5,730 -
  QoQ % -7.40% 175.61% 504.31% 107.86% 17.17% 68.90% -
  Horiz. % -31.22% -33.72% -12.23% -2.02% 25.76% 31.10% 100.00%
NP to SH 1,789 1,932 701 116 -1,476 -1,782 -5,730 -
  QoQ % -7.40% 175.61% 504.31% 107.86% 17.17% 68.90% -
  Horiz. % -31.22% -33.72% -12.23% -2.02% 25.76% 31.10% 100.00%
Tax Rate 8.16 % 6.40 % 31.48 % 73.52 % - % - % - % -
  QoQ % 27.50% -79.67% -57.18% 0.00% 0.00% 0.00% -
  Horiz. % 11.10% 8.71% 42.82% 100.00% - - -
Total Cost 24,822 23,022 23,775 22,683 22,195 20,925 21,942 8.53%
  QoQ % 7.82% -3.17% 4.81% 2.20% 6.07% -4.63% -
  Horiz. % 113.13% 104.92% 108.35% 103.38% 101.15% 95.37% 100.00%
Net Worth 39,575 40,598 40,206 38,699 38,330 37,548 39,978 -0.67%
  QoQ % -2.52% 0.98% 3.89% 0.96% 2.08% -6.08% -
  Horiz. % 98.99% 101.55% 100.57% 96.80% 95.88% 93.92% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,575 40,598 40,206 38,699 38,330 37,548 39,978 -0.67%
  QoQ % -2.52% 0.98% 3.89% 0.96% 2.08% -6.08% -
  Horiz. % 98.99% 101.55% 100.57% 96.80% 95.88% 93.92% 100.00%
NOSH 295,999 305,714 307,857 299,999 297,368 294,499 307,999 -2.60%
  QoQ % -3.18% -0.70% 2.62% 0.88% 0.97% -4.38% -
  Horiz. % 96.10% 99.26% 99.95% 97.40% 96.55% 95.62% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.72 % 7.74 % 2.86 % 0.51 % -7.12 % -9.31 % -35.34 % -
  QoQ % -13.18% 170.63% 460.78% 107.16% 23.52% 73.66% -
  Horiz. % -19.02% -21.90% -8.09% -1.44% 20.15% 26.34% 100.00%
ROE 4.52 % 4.76 % 1.74 % 0.30 % -3.85 % -4.75 % -14.33 % -
  QoQ % -5.04% 173.56% 480.00% 107.79% 18.95% 66.85% -
  Horiz. % -31.54% -33.22% -12.14% -2.09% 26.87% 33.15% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.99 8.16 7.95 7.60 6.97 6.50 5.26 42.72%
  QoQ % 10.17% 2.64% 4.61% 9.04% 7.23% 23.57% -
  Horiz. % 170.91% 155.13% 151.14% 144.49% 132.51% 123.57% 100.00%
EPS 0.60 0.63 0.23 0.04 -0.50 -0.61 -1.86 -
  QoQ % -4.76% 173.91% 475.00% 108.00% 18.03% 67.20% -
  Horiz. % -32.26% -33.87% -12.37% -2.15% 26.88% 32.80% 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 0.1337 0.1328 0.1306 0.1290 0.1289 0.1275 0.1298 1.98%
  QoQ % 0.68% 1.68% 1.24% 0.08% 1.10% -1.77% -
  Horiz. % 103.00% 102.31% 100.62% 99.38% 99.31% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.45 4.17 4.09 3.81 3.47 3.20 2.71 38.98%
  QoQ % 6.71% 1.96% 7.35% 9.80% 8.44% 18.08% -
  Horiz. % 164.21% 153.87% 150.92% 140.59% 128.04% 118.08% 100.00%
EPS 0.30 0.32 0.12 0.02 -0.25 -0.30 -0.96 -
  QoQ % -6.25% 166.67% 500.00% 108.00% 16.67% 68.75% -
  Horiz. % -31.25% -33.33% -12.50% -2.08% 26.04% 31.25% 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 0.0662 0.0679 0.0672 0.0647 0.0641 0.0628 0.0669 -0.70%
  QoQ % -2.50% 1.04% 3.86% 0.94% 2.07% -6.13% -
  Horiz. % 98.95% 101.49% 100.45% 96.71% 95.81% 93.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4600 0.5000 0.4700 0.4600 0.2600 0.2700 0.2400 -
P/RPS 5.12 6.13 5.91 6.05 3.73 4.15 4.56 7.99%
  QoQ % -16.48% 3.72% -2.31% 62.20% -10.12% -8.99% -
  Horiz. % 112.28% 134.43% 129.61% 132.68% 81.80% 91.01% 100.00%
P/EPS 76.11 79.12 206.41 1,189.66 -52.38 -44.62 -12.90 -
  QoQ % -3.80% -61.67% -82.65% 2,371.21% -17.39% -245.89% -
  Horiz. % -590.00% -613.33% -1,600.08% -9,222.17% 406.05% 345.89% 100.00%
EY 1.31 1.26 0.48 0.08 -1.91 -2.24 -7.75 -
  QoQ % 3.97% 162.50% 500.00% 104.19% 14.73% 71.10% -
  Horiz. % -16.90% -16.26% -6.19% -1.03% 24.65% 28.90% 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 3.44 3.77 3.60 3.57 2.02 2.12 1.85 50.93%
  QoQ % -8.75% 4.72% 0.84% 76.73% -4.72% 14.59% -
  Horiz. % 185.95% 203.78% 194.59% 192.97% 109.19% 114.59% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 -
Price 0.4550 0.4900 0.5400 0.4500 0.4700 0.2300 0.2500 -
P/RPS 5.06 6.00 6.79 5.92 6.75 3.54 4.75 4.28%
  QoQ % -15.67% -11.63% 14.70% -12.30% 90.68% -25.47% -
  Horiz. % 106.53% 126.32% 142.95% 124.63% 142.11% 74.53% 100.00%
P/EPS 75.28 77.54 237.15 1,163.79 -94.69 -38.01 -13.44 -
  QoQ % -2.91% -67.30% -79.62% 1,329.05% -149.12% -182.81% -
  Horiz. % -560.12% -576.93% -1,764.51% -8,659.15% 704.54% 282.81% 100.00%
EY 1.33 1.29 0.42 0.09 -1.06 -2.63 -7.44 -
  QoQ % 3.10% 207.14% 366.67% 108.49% 59.70% 64.65% -
  Horiz. % -17.88% -17.34% -5.65% -1.21% 14.25% 35.35% 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 3.40 3.69 4.13 3.49 3.65 1.80 1.93 45.61%
  QoQ % -7.86% -10.65% 18.34% -4.38% 102.78% -6.74% -
  Horiz. % 176.17% 191.19% 213.99% 180.83% 189.12% 93.26% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS