Highlights

[N2N] QoQ TTM Result on 2013-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     32.81%    YoY -     1,948.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,327 30,239 29,070 27,325 26,611 24,954 24,476 17.83%
  QoQ % 3.60% 4.02% 6.39% 2.68% 6.64% 1.95% -
  Horiz. % 127.99% 123.55% 118.77% 111.64% 108.72% 101.95% 100.00%
PBT 6,178 4,684 3,493 2,550 1,948 2,064 1,023 230.54%
  QoQ % 31.90% 34.10% 36.98% 30.90% -5.62% 101.76% -
  Horiz. % 603.91% 457.87% 341.45% 249.27% 190.42% 201.76% 100.00%
Tax -137 -220 -185 -174 -159 -132 -322 -43.34%
  QoQ % 37.73% -18.92% -6.32% -9.43% -20.45% 59.01% -
  Horiz. % 42.55% 68.32% 57.45% 54.04% 49.38% 40.99% 100.00%
NP 6,041 4,464 3,308 2,376 1,789 1,932 701 318.69%
  QoQ % 35.33% 34.95% 39.23% 32.81% -7.40% 175.61% -
  Horiz. % 861.77% 636.80% 471.90% 338.94% 255.21% 275.61% 100.00%
NP to SH 6,041 4,464 3,308 2,376 1,789 1,932 701 318.69%
  QoQ % 35.33% 34.95% 39.23% 32.81% -7.40% 175.61% -
  Horiz. % 861.77% 636.80% 471.90% 338.94% 255.21% 275.61% 100.00%
Tax Rate 2.22 % 4.70 % 5.30 % 6.82 % 8.16 % 6.40 % 31.48 % -82.85%
  QoQ % -52.77% -11.32% -22.29% -16.42% 27.50% -79.67% -
  Horiz. % 7.05% 14.93% 16.84% 21.66% 25.92% 20.33% 100.00%
Total Cost 25,286 25,775 25,762 24,949 24,822 23,022 23,775 4.18%
  QoQ % -1.90% 0.05% 3.26% 0.51% 7.82% -3.17% -
  Horiz. % 106.36% 108.41% 108.36% 104.94% 104.40% 96.83% 100.00%
Net Worth 48,849 46,807 44,888 40,576 39,575 40,598 40,206 13.82%
  QoQ % 4.36% 4.28% 10.63% 2.53% -2.52% 0.98% -
  Horiz. % 121.50% 116.42% 111.64% 100.92% 98.43% 100.98% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 48,849 46,807 44,888 40,576 39,575 40,598 40,206 13.82%
  QoQ % 4.36% 4.28% 10.63% 2.53% -2.52% 0.98% -
  Horiz. % 121.50% 116.42% 111.64% 100.92% 98.43% 100.98% 100.00%
NOSH 302,096 299,666 302,888 296,176 295,999 305,714 307,857 -1.25%
  QoQ % 0.81% -1.06% 2.27% 0.06% -3.18% -0.70% -
  Horiz. % 98.13% 97.34% 98.39% 96.21% 96.15% 99.30% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.28 % 14.76 % 11.38 % 8.70 % 6.72 % 7.74 % 2.86 % 255.62%
  QoQ % 30.62% 29.70% 30.80% 29.46% -13.18% 170.63% -
  Horiz. % 674.13% 516.08% 397.90% 304.20% 234.97% 270.63% 100.00%
ROE 12.37 % 9.54 % 7.37 % 5.86 % 4.52 % 4.76 % 1.74 % 268.41%
  QoQ % 29.66% 29.44% 25.77% 29.65% -5.04% 173.56% -
  Horiz. % 710.92% 548.28% 423.56% 336.78% 259.77% 273.56% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.37 10.09 9.60 9.23 8.99 8.16 7.95 19.32%
  QoQ % 2.78% 5.10% 4.01% 2.67% 10.17% 2.64% -
  Horiz. % 130.44% 126.92% 120.75% 116.10% 113.08% 102.64% 100.00%
EPS 2.00 1.49 1.09 0.80 0.60 0.63 0.23 321.20%
  QoQ % 34.23% 36.70% 36.25% 33.33% -4.76% 173.91% -
  Horiz. % 869.57% 647.83% 473.91% 347.83% 260.87% 273.91% 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 0.1617 0.1562 0.1482 0.1370 0.1337 0.1328 0.1306 15.26%
  QoQ % 3.52% 5.40% 8.18% 2.47% 0.68% 1.68% -
  Horiz. % 123.81% 119.60% 113.48% 104.90% 102.37% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.24 5.06 4.86 4.57 4.45 4.17 4.09 17.91%
  QoQ % 3.56% 4.12% 6.35% 2.70% 6.71% 1.96% -
  Horiz. % 128.12% 123.72% 118.83% 111.74% 108.80% 101.96% 100.00%
EPS 1.01 0.75 0.55 0.40 0.30 0.32 0.12 312.17%
  QoQ % 34.67% 36.36% 37.50% 33.33% -6.25% 166.67% -
  Horiz. % 841.67% 625.00% 458.33% 333.33% 250.00% 266.67% 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 0.0817 0.0783 0.0751 0.0679 0.0662 0.0679 0.0672 13.87%
  QoQ % 4.34% 4.26% 10.60% 2.57% -2.50% 1.04% -
  Horiz. % 121.58% 116.52% 111.76% 101.04% 98.51% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4950 0.4500 0.4700 0.4250 0.4600 0.5000 0.4700 -
P/RPS 4.77 4.46 4.90 4.61 5.12 6.13 5.91 -13.28%
  QoQ % 6.95% -8.98% 6.29% -9.96% -16.48% 3.72% -
  Horiz. % 80.71% 75.47% 82.91% 78.00% 86.63% 103.72% 100.00%
P/EPS 24.75 30.21 43.03 52.98 76.11 79.12 206.41 -75.59%
  QoQ % -18.07% -29.79% -18.78% -30.39% -3.80% -61.67% -
  Horiz. % 11.99% 14.64% 20.85% 25.67% 36.87% 38.33% 100.00%
EY 4.04 3.31 2.32 1.89 1.31 1.26 0.48 312.17%
  QoQ % 22.05% 42.67% 22.75% 44.27% 3.97% 162.50% -
  Horiz. % 841.67% 689.58% 483.33% 393.75% 272.92% 262.50% 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 3.06 2.88 3.17 3.10 3.44 3.77 3.60 -10.24%
  QoQ % 6.25% -9.15% 2.26% -9.88% -8.75% 4.72% -
  Horiz. % 85.00% 80.00% 88.06% 86.11% 95.56% 104.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 -
Price 0.7750 0.4900 0.4350 0.4350 0.4550 0.4900 0.5400 -
P/RPS 7.47 4.86 4.53 4.71 5.06 6.00 6.79 6.55%
  QoQ % 53.70% 7.28% -3.82% -6.92% -15.67% -11.63% -
  Horiz. % 110.01% 71.58% 66.72% 69.37% 74.52% 88.37% 100.00%
P/EPS 38.76 32.89 39.83 54.22 75.28 77.54 237.15 -70.01%
  QoQ % 17.85% -17.42% -26.54% -27.98% -2.91% -67.30% -
  Horiz. % 16.34% 13.87% 16.80% 22.86% 31.74% 32.70% 100.00%
EY 2.58 3.04 2.51 1.84 1.33 1.29 0.42 234.31%
  QoQ % -15.13% 21.12% 36.41% 38.35% 3.10% 207.14% -
  Horiz. % 614.29% 723.81% 597.62% 438.10% 316.67% 307.14% 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 4.79 3.14 2.94 3.18 3.40 3.69 4.13 10.36%
  QoQ % 52.55% 6.80% -7.55% -6.47% -7.86% -10.65% -
  Horiz. % 115.98% 76.03% 71.19% 77.00% 82.32% 89.35% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

604  315  535  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.115 
 PDZ-WB 0.055+0.025 
 IRIS 0.29+0.03 
 EDUSPEC 0.020.00 
 MQTECH 0.09+0.025 
 VC 0.08+0.02 
 DGB 0.05+0.015 
 ANZO 0.205-0.03 
 MLAB 0.055+0.015 
 AIRASIA 0.705-0.15 

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