Highlights

[N2N] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     17.68%    YoY -     178.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,552 38,288 33,116 29,518 24,600 17,086 14,560 19.08%
  YoY % 8.52% 15.62% 12.19% 19.99% 43.98% 17.35% -
  Horiz. % 285.38% 262.97% 227.45% 202.73% 168.96% 117.35% 100.00%
PBT 11,432 10,306 6,380 4,792 1,702 -2,652 -4,084 -
  YoY % 10.93% 61.54% 33.14% 181.55% 164.18% 35.06% -
  Horiz. % -279.92% -252.35% -156.22% -117.34% -41.67% 64.94% 100.00%
Tax 0 -148 -38 -52 0 0 0 -
  YoY % 0.00% -289.47% 26.92% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 284.62% 73.08% 100.00% - - -
NP 11,432 10,158 6,342 4,740 1,702 -2,652 -4,084 -
  YoY % 12.54% 60.17% 33.80% 178.50% 164.18% 35.06% -
  Horiz. % -279.92% -248.73% -155.29% -116.06% -41.67% 64.94% 100.00%
NP to SH 11,540 10,158 6,342 4,740 1,702 -2,652 -4,084 -
  YoY % 13.61% 60.17% 33.80% 178.50% 164.18% 35.06% -
  Horiz. % -282.57% -248.73% -155.29% -116.06% -41.67% 64.94% 100.00%
Tax Rate - % 1.44 % 0.60 % 1.09 % - % - % - % -
  YoY % 0.00% 140.00% -44.95% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.11% 55.05% 100.00% - - -
Total Cost 30,120 28,130 26,774 24,778 22,898 19,738 18,644 8.31%
  YoY % 7.07% 5.06% 8.06% 8.21% 16.01% 5.87% -
  Horiz. % 161.55% 150.88% 143.61% 132.90% 122.82% 105.87% 100.00%
Net Worth 178,260 167,827 51,144 44,460 39,693 39,117 45,044 25.74%
  YoY % 6.22% 228.15% 15.03% 12.01% 1.47% -13.16% -
  Horiz. % 395.75% 372.59% 113.54% 98.70% 88.12% 86.84% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,382 - 9,418 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.61% 0.00% 100.00% - - - -
Div Payout % 81.30 % - % 148.51 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.74% 0.00% 100.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 178,260 167,827 51,144 44,460 39,693 39,117 45,044 25.74%
  YoY % 6.22% 228.15% 15.03% 12.01% 1.47% -13.16% -
  Horiz. % 395.75% 372.59% 113.54% 98.70% 88.12% 86.84% 100.00%
NOSH 469,105 441,652 313,960 299,999 303,928 301,363 300,294 7.71%
  YoY % 6.22% 40.67% 4.65% -1.29% 0.85% 0.36% -
  Horiz. % 156.22% 147.07% 104.55% 99.90% 101.21% 100.36% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.51 % 26.53 % 19.15 % 16.06 % 6.92 % -15.52 % -28.05 % -
  YoY % 3.69% 38.54% 19.24% 132.08% 144.59% 44.67% -
  Horiz. % -98.07% -94.58% -68.27% -57.25% -24.67% 55.33% 100.00%
ROE 6.47 % 6.05 % 12.40 % 10.66 % 4.29 % -6.78 % -9.07 % -
  YoY % 6.94% -51.21% 16.32% 148.48% 163.27% 25.25% -
  Horiz. % -71.33% -66.70% -136.71% -117.53% -47.30% 74.75% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.86 8.67 10.55 9.84 8.09 5.67 4.85 10.55%
  YoY % 2.19% -17.82% 7.22% 21.63% 42.68% 16.91% -
  Horiz. % 182.68% 178.76% 217.53% 202.89% 166.80% 116.91% 100.00%
EPS 2.46 2.30 2.02 1.58 0.56 -0.88 -1.36 -
  YoY % 6.96% 13.86% 27.85% 182.14% 163.64% 35.29% -
  Horiz. % -180.88% -169.12% -148.53% -116.18% -41.18% 64.71% 100.00%
DPS 2.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 100.00% - - - -
NAPS 0.3800 0.3800 0.1629 0.1482 0.1306 0.1298 0.1500 16.74%
  YoY % 0.00% 133.27% 9.92% 13.48% 0.62% -13.47% -
  Horiz. % 253.33% 253.33% 108.60% 98.80% 87.07% 86.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.95 6.40 5.54 4.94 4.11 2.86 2.44 19.04%
  YoY % 8.59% 15.52% 12.15% 20.19% 43.71% 17.21% -
  Horiz. % 284.84% 262.30% 227.05% 202.46% 168.44% 117.21% 100.00%
EPS 1.93 1.70 1.06 0.79 0.28 -0.44 -0.68 -
  YoY % 13.53% 60.38% 34.18% 182.14% 163.64% 35.29% -
  Horiz. % -283.82% -250.00% -155.88% -116.18% -41.18% 64.71% 100.00%
DPS 1.57 0.00 1.58 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.37% 0.00% 100.00% - - - -
NAPS 0.2982 0.2807 0.0855 0.0744 0.0664 0.0654 0.0753 25.76%
  YoY % 6.23% 228.30% 14.92% 12.05% 1.53% -13.15% -
  Horiz. % 396.02% 372.78% 113.55% 98.80% 88.18% 86.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8850 0.7800 1.0500 0.4700 0.4700 0.2400 0.2700 -
P/RPS 9.99 9.00 9.95 4.78 5.81 4.23 5.57 10.22%
  YoY % 11.00% -9.55% 108.16% -17.73% 37.35% -24.06% -
  Horiz. % 179.35% 161.58% 178.64% 85.82% 104.31% 75.94% 100.00%
P/EPS 35.98 33.91 51.98 29.75 83.93 -27.27 -19.85 -
  YoY % 6.10% -34.76% 74.72% -64.55% 407.77% -37.38% -
  Horiz. % -181.26% -170.83% -261.86% -149.87% -422.82% 137.38% 100.00%
EY 2.78 2.95 1.92 3.36 1.19 -3.67 -5.04 -
  YoY % -5.76% 53.65% -42.86% 182.35% 132.43% 27.18% -
  Horiz. % -55.16% -58.53% -38.10% -66.67% -23.61% 72.82% 100.00%
DY 2.26 0.00 2.86 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.02% 0.00% 100.00% - - - -
P/NAPS 2.33 2.05 6.45 3.17 3.60 1.85 1.80 4.39%
  YoY % 13.66% -68.22% 103.47% -11.94% 94.59% 2.78% -
  Horiz. % 129.44% 113.89% 358.33% 176.11% 200.00% 102.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 -
Price 0.8100 0.7500 0.9200 0.4350 0.5400 0.2500 0.3000 -
P/RPS 9.14 8.65 8.72 4.42 6.67 4.41 6.19 6.70%
  YoY % 5.66% -0.80% 97.29% -33.73% 51.25% -28.76% -
  Horiz. % 147.66% 139.74% 140.87% 71.41% 107.75% 71.24% 100.00%
P/EPS 32.93 32.61 45.54 27.53 96.43 -28.41 -22.06 -
  YoY % 0.98% -28.39% 65.42% -71.45% 439.42% -28.79% -
  Horiz. % -149.27% -147.82% -206.44% -124.80% -437.13% 128.79% 100.00%
EY 3.04 3.07 2.20 3.63 1.04 -3.52 -4.53 -
  YoY % -0.98% 39.55% -39.39% 249.04% 129.55% 22.30% -
  Horiz. % -67.11% -67.77% -48.57% -80.13% -22.96% 77.70% 100.00%
DY 2.47 0.00 3.26 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.77% 0.00% 100.00% - - - -
P/NAPS 2.13 1.97 5.65 2.94 4.13 1.93 2.00 1.05%
  YoY % 8.12% -65.13% 92.18% -28.81% 113.99% -3.50% -
  Horiz. % 106.50% 98.50% 282.50% 147.00% 206.50% 96.50% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS