Highlights

[N2N] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     2.03%    YoY -     33.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 82,920 41,552 38,288 33,116 29,518 24,600 17,086 30.09%
  YoY % 99.56% 8.52% 15.62% 12.19% 19.99% 43.98% -
  Horiz. % 485.31% 243.19% 224.09% 193.82% 172.76% 143.98% 100.00%
PBT 27,062 11,432 10,306 6,380 4,792 1,702 -2,652 -
  YoY % 136.72% 10.93% 61.54% 33.14% 181.55% 164.18% -
  Horiz. % -1,020.44% -431.07% -388.61% -240.57% -180.69% -64.18% 100.00%
Tax -56 0 -148 -38 -52 0 0 -
  YoY % 0.00% 0.00% -289.47% 26.92% 0.00% 0.00% -
  Horiz. % 107.69% -0.00% 284.62% 73.08% 100.00% - -
NP 27,006 11,432 10,158 6,342 4,740 1,702 -2,652 -
  YoY % 136.23% 12.54% 60.17% 33.80% 178.50% 164.18% -
  Horiz. % -1,018.33% -431.07% -383.03% -239.14% -178.73% -64.18% 100.00%
NP to SH 27,136 11,540 10,158 6,342 4,740 1,702 -2,652 -
  YoY % 135.15% 13.61% 60.17% 33.80% 178.50% 164.18% -
  Horiz. % -1,023.23% -435.14% -383.03% -239.14% -178.73% -64.18% 100.00%
Tax Rate 0.21 % - % 1.44 % 0.60 % 1.09 % - % - % -
  YoY % 0.00% 0.00% 140.00% -44.95% 0.00% 0.00% -
  Horiz. % 19.27% 0.00% 132.11% 55.05% 100.00% - -
Total Cost 55,914 30,120 28,130 26,774 24,778 22,898 19,738 18.93%
  YoY % 85.64% 7.07% 5.06% 8.06% 8.21% 16.01% -
  Horiz. % 283.28% 152.60% 142.52% 135.65% 125.53% 116.01% 100.00%
Net Worth 187,792 178,260 167,827 51,144 44,460 39,693 39,117 29.85%
  YoY % 5.35% 6.22% 228.15% 15.03% 12.01% 1.47% -
  Horiz. % 480.08% 455.71% 429.04% 130.75% 113.66% 101.47% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 9,382 - 9,418 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 54.74% 0.00% 100.00% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 187,792 178,260 167,827 51,144 44,460 39,693 39,117 29.85%
  YoY % 5.35% 6.22% 228.15% 15.03% 12.01% 1.47% -
  Horiz. % 480.08% 455.71% 429.04% 130.75% 113.66% 101.47% 100.00%
NOSH 469,480 469,105 441,652 313,960 299,999 303,928 301,363 7.66%
  YoY % 0.08% 6.22% 40.67% 4.65% -1.29% 0.85% -
  Horiz. % 155.79% 155.66% 146.55% 104.18% 99.55% 100.85% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 32.57 % 27.51 % 26.53 % 19.15 % 16.06 % 6.92 % -15.52 % -
  YoY % 18.39% 3.69% 38.54% 19.24% 132.08% 144.59% -
  Horiz. % -209.86% -177.26% -170.94% -123.39% -103.48% -44.59% 100.00%
ROE 14.45 % 6.47 % 6.05 % 12.40 % 10.66 % 4.29 % -6.78 % -
  YoY % 123.34% 6.94% -51.21% 16.32% 148.48% 163.27% -
  Horiz. % -213.13% -95.43% -89.23% -182.89% -157.23% -63.27% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.66 8.86 8.67 10.55 9.84 8.09 5.67 20.83%
  YoY % 99.32% 2.19% -17.82% 7.22% 21.63% 42.68% -
  Horiz. % 311.46% 156.26% 152.91% 186.07% 173.54% 142.68% 100.00%
EPS 5.78 2.46 2.30 2.02 1.58 0.56 -0.88 -
  YoY % 134.96% 6.96% 13.86% 27.85% 182.14% 163.64% -
  Horiz. % -656.82% -279.55% -261.36% -229.55% -179.55% -63.64% 100.00%
DPS 0.00 2.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 100.00% - - -
NAPS 0.4000 0.3800 0.3800 0.1629 0.1482 0.1306 0.1298 20.61%
  YoY % 5.26% 0.00% 133.27% 9.92% 13.48% 0.62% -
  Horiz. % 308.17% 292.76% 292.76% 125.50% 114.18% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.87 6.95 6.40 5.54 4.94 4.11 2.86 30.07%
  YoY % 99.57% 8.59% 15.52% 12.15% 20.19% 43.71% -
  Horiz. % 484.97% 243.01% 223.78% 193.71% 172.73% 143.71% 100.00%
EPS 4.54 1.93 1.70 1.06 0.79 0.28 -0.44 -
  YoY % 135.23% 13.53% 60.38% 34.18% 182.14% 163.64% -
  Horiz. % -1,031.82% -438.64% -386.36% -240.91% -179.55% -63.64% 100.00%
DPS 0.00 1.57 0.00 1.58 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.37% 0.00% 100.00% - - -
NAPS 0.3141 0.2982 0.2807 0.0855 0.0744 0.0664 0.0654 29.86%
  YoY % 5.33% 6.23% 228.30% 14.92% 12.05% 1.53% -
  Horiz. % 480.28% 455.96% 429.20% 130.73% 113.76% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.7500 0.8850 0.7800 1.0500 0.4700 0.4700 0.2400 -
P/RPS 4.25 9.99 9.00 9.95 4.78 5.81 4.23 0.08%
  YoY % -57.46% 11.00% -9.55% 108.16% -17.73% 37.35% -
  Horiz. % 100.47% 236.17% 212.77% 235.22% 113.00% 137.35% 100.00%
P/EPS 12.98 35.98 33.91 51.98 29.75 83.93 -27.27 -
  YoY % -63.92% 6.10% -34.76% 74.72% -64.55% 407.77% -
  Horiz. % -47.60% -131.94% -124.35% -190.61% -109.09% -307.77% 100.00%
EY 7.71 2.78 2.95 1.92 3.36 1.19 -3.67 -
  YoY % 177.34% -5.76% 53.65% -42.86% 182.35% 132.43% -
  Horiz. % -210.08% -75.75% -80.38% -52.32% -91.55% -32.43% 100.00%
DY 0.00 2.26 0.00 2.86 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.02% 0.00% 100.00% - - -
P/NAPS 1.88 2.33 2.05 6.45 3.17 3.60 1.85 0.27%
  YoY % -19.31% 13.66% -68.22% 103.47% -11.94% 94.59% -
  Horiz. % 101.62% 125.95% 110.81% 348.65% 171.35% 194.59% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 -
Price 0.7300 0.8100 0.7500 0.9200 0.4350 0.5400 0.2500 -
P/RPS 4.13 9.14 8.65 8.72 4.42 6.67 4.41 -1.09%
  YoY % -54.81% 5.66% -0.80% 97.29% -33.73% 51.25% -
  Horiz. % 93.65% 207.26% 196.15% 197.73% 100.23% 151.25% 100.00%
P/EPS 12.63 32.93 32.61 45.54 27.53 96.43 -28.41 -
  YoY % -61.65% 0.98% -28.39% 65.42% -71.45% 439.42% -
  Horiz. % -44.46% -115.91% -114.78% -160.30% -96.90% -339.42% 100.00%
EY 7.92 3.04 3.07 2.20 3.63 1.04 -3.52 -
  YoY % 160.53% -0.98% 39.55% -39.39% 249.04% 129.55% -
  Horiz. % -225.00% -86.36% -87.22% -62.50% -103.12% -29.55% 100.00%
DY 0.00 2.47 0.00 3.26 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.77% 0.00% 100.00% - - -
P/NAPS 1.83 2.13 1.97 5.65 2.94 4.13 1.93 -0.88%
  YoY % -14.08% 8.12% -65.13% 92.18% -28.81% 113.99% -
  Horiz. % 94.82% 110.36% 102.07% 292.75% 152.33% 213.99% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS