Highlights

[N2N] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -114.79%    YoY -     37.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 30,356 25,518 19,872 14,280 12,918 22,816 30,910 -0.30%
  YoY % 18.96% 28.42% 39.16% 10.54% -43.38% -26.19% -
  Horiz. % 98.21% 82.56% 64.29% 46.20% 41.79% 73.81% 100.00%
PBT 5,662 2,014 -2,276 -8,768 -14,026 7,506 20,241 -19.11%
  YoY % 181.07% 188.52% 74.04% 37.49% -286.86% -62.91% -
  Horiz. % 27.98% 9.95% -11.24% -43.32% -69.30% 37.09% 100.00%
Tax -105 -24 -277 -4 0 0 -284 -15.22%
  YoY % -338.89% 91.35% -6,833.33% 0.00% 0.00% 0.00% -
  Horiz. % 37.09% 8.45% 97.65% 1.41% -0.00% -0.00% 100.00%
NP 5,557 1,990 -2,553 -8,772 -14,026 7,506 19,957 -19.18%
  YoY % 179.17% 177.96% 70.89% 37.46% -286.86% -62.39% -
  Horiz. % 27.85% 9.97% -12.79% -43.95% -70.28% 37.61% 100.00%
NP to SH 5,557 1,990 -2,553 -8,772 -14,026 7,506 19,957 -19.18%
  YoY % 179.17% 177.96% 70.89% 37.46% -286.86% -62.39% -
  Horiz. % 27.85% 9.97% -12.79% -43.95% -70.28% 37.61% 100.00%
Tax Rate 1.86 % 1.19 % - % - % - % - % 1.40 % 4.84%
  YoY % 56.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.86% 85.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 24,798 23,528 22,425 23,052 26,945 15,309 10,953 14.58%
  YoY % 5.40% 4.92% -2.72% -14.45% 76.01% 39.77% -
  Horiz. % 226.40% 214.80% 204.74% 210.46% 246.00% 139.77% 100.00%
Net Worth 46,837 39,654 38,150 40,341 57,979 73,011 59,378 -3.87%
  YoY % 18.12% 3.94% -5.43% -30.42% -20.59% 22.96% -
  Horiz. % 78.88% 66.78% 64.25% 67.94% 97.64% 122.96% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 3,971 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 52.91 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 46,837 39,654 38,150 40,341 57,979 73,011 59,378 -3.87%
  YoY % 18.12% 3.94% -5.43% -30.42% -20.59% 22.96% -
  Horiz. % 78.88% 66.78% 64.25% 67.94% 97.64% 122.96% 100.00%
NOSH 299,856 298,599 299,218 299,045 298,863 297,883 274,139 1.50%
  YoY % 0.42% -0.21% 0.06% 0.06% 0.33% 8.66% -
  Horiz. % 109.38% 108.92% 109.15% 109.09% 109.02% 108.66% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.31 % 7.80 % -12.85 % -61.43 % -108.58 % 32.90 % 64.56 % -18.93%
  YoY % 134.74% 160.70% 79.08% 43.42% -430.03% -49.04% -
  Horiz. % 28.36% 12.08% -19.90% -95.15% -168.18% 50.96% 100.00%
ROE 11.87 % 5.02 % -6.69 % -21.74 % -24.19 % 10.28 % 33.61 % -15.91%
  YoY % 136.45% 175.04% 69.23% 10.13% -335.31% -69.41% -
  Horiz. % 35.32% 14.94% -19.90% -64.68% -71.97% 30.59% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.12 8.55 6.64 4.78 4.32 7.66 11.28 -1.79%
  YoY % 18.36% 28.77% 38.91% 10.65% -43.60% -32.09% -
  Horiz. % 89.72% 75.80% 58.87% 42.38% 38.30% 67.91% 100.00%
EPS 1.85 0.67 -0.85 -2.93 -4.69 2.52 7.28 -20.40%
  YoY % 176.12% 178.82% 70.99% 37.53% -286.11% -65.38% -
  Horiz. % 25.41% 9.20% -11.68% -40.25% -64.42% 34.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1562 0.1328 0.1275 0.1349 0.1940 0.2451 0.2166 -5.30%
  YoY % 17.62% 4.16% -5.49% -30.46% -20.85% 13.16% -
  Horiz. % 72.11% 61.31% 58.86% 62.28% 89.57% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.08 4.27 3.32 2.39 2.16 3.82 5.17 -0.29%
  YoY % 18.97% 28.61% 38.91% 10.65% -43.46% -26.11% -
  Horiz. % 98.26% 82.59% 64.22% 46.23% 41.78% 73.89% 100.00%
EPS 0.93 0.33 -0.43 -1.47 -2.35 1.26 3.34 -19.18%
  YoY % 181.82% 176.74% 70.75% 37.45% -286.51% -62.28% -
  Horiz. % 27.84% 9.88% -12.87% -44.01% -70.36% 37.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0783 0.0663 0.0638 0.0675 0.0970 0.1221 0.0993 -3.88%
  YoY % 18.10% 3.92% -5.48% -30.41% -20.56% 22.96% -
  Horiz. % 78.85% 66.77% 64.25% 67.98% 97.68% 122.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4500 0.5000 0.2700 0.2900 0.2500 0.3800 1.5900 -
P/RPS 4.45 5.85 4.07 6.07 5.78 4.96 14.10 -17.47%
  YoY % -23.93% 43.73% -32.95% 5.02% 16.53% -64.82% -
  Horiz. % 31.56% 41.49% 28.87% 43.05% 40.99% 35.18% 100.00%
P/EPS 24.28 75.00 -31.64 -9.89 -5.33 15.08 21.84 1.78%
  YoY % -67.63% 337.04% -219.92% -85.55% -135.34% -30.95% -
  Horiz. % 111.17% 343.41% -144.87% -45.28% -24.40% 69.05% 100.00%
EY 4.12 1.33 -3.16 -10.11 -18.77 6.63 4.58 -1.75%
  YoY % 209.77% 142.09% 68.74% 46.14% -383.11% 44.76% -
  Horiz. % 89.96% 29.04% -69.00% -220.74% -409.83% 144.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.51 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.88 3.77 2.12 2.15 1.29 1.55 7.34 -14.43%
  YoY % -23.61% 77.83% -1.40% 66.67% -16.77% -78.88% -
  Horiz. % 39.24% 51.36% 28.88% 29.29% 17.57% 21.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 26/11/07 -
Price 0.4900 0.4900 0.2300 0.2800 0.3100 0.2600 1.1400 -
P/RPS 4.84 5.73 3.46 5.86 7.17 3.39 10.11 -11.54%
  YoY % -15.53% 65.61% -40.96% -18.27% 111.50% -66.47% -
  Horiz. % 47.87% 56.68% 34.22% 57.96% 70.92% 33.53% 100.00%
P/EPS 26.44 73.50 -26.95 -9.55 -6.61 10.32 15.66 9.11%
  YoY % -64.03% 372.73% -182.20% -44.48% -164.05% -34.10% -
  Horiz. % 168.84% 469.35% -172.09% -60.98% -42.21% 65.90% 100.00%
EY 3.78 1.36 -3.71 -10.48 -15.14 9.69 6.39 -8.37%
  YoY % 177.94% 136.66% 64.60% 30.78% -256.24% 51.64% -
  Horiz. % 59.15% 21.28% -58.06% -164.01% -236.93% 151.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.14 3.69 1.80 2.08 1.60 1.06 5.26 -8.23%
  YoY % -14.91% 105.00% -13.46% 30.00% 50.94% -79.85% -
  Horiz. % 59.70% 70.15% 34.22% 39.54% 30.42% 20.15% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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