Highlights

[N2N] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     26.52%    YoY -     70.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 31,327 26,611 20,719 14,949 12,271 22,379 32,082 -0.40%
  YoY % 17.72% 28.44% 38.60% 21.82% -45.17% -30.24% -
  Horiz. % 97.65% 82.95% 64.58% 46.60% 38.25% 69.76% 100.00%
PBT 6,180 1,948 -1,155 -6,442 -21,594 753 20,971 -18.41%
  YoY % 217.25% 268.66% 82.07% 70.17% -2,967.73% -96.41% -
  Horiz. % 29.47% 9.29% -5.51% -30.72% -102.97% 3.59% 100.00%
Tax -137 -159 -322 -4 -39 3 -251 -9.59%
  YoY % 13.84% 50.62% -7,950.00% 89.74% -1,400.00% 101.20% -
  Horiz. % 54.58% 63.35% 128.29% 1.59% 15.54% -1.20% 100.00%
NP 6,043 1,789 -1,477 -6,446 -21,633 756 20,720 -18.55%
  YoY % 237.79% 221.12% 77.09% 70.20% -2,961.51% -96.35% -
  Horiz. % 29.17% 8.63% -7.13% -31.11% -104.41% 3.65% 100.00%
NP to SH 6,043 1,789 -1,477 -6,446 -21,633 756 20,720 -18.55%
  YoY % 237.79% 221.12% 77.09% 70.20% -2,961.51% -96.35% -
  Horiz. % 29.17% 8.63% -7.13% -31.11% -104.41% 3.65% 100.00%
Tax Rate 2.22 % 8.16 % - % - % - % -0.40 % 1.20 % 10.79%
  YoY % -72.79% 0.00% 0.00% 0.00% 0.00% -133.33% -
  Horiz. % 185.00% 680.00% 0.00% 0.00% 0.00% -33.33% 100.00%
Total Cost 25,284 24,822 22,196 21,395 33,904 21,623 11,362 14.25%
  YoY % 1.86% 11.83% 3.74% -36.90% 56.80% 90.31% -
  Horiz. % 222.53% 218.47% 195.35% 188.30% 298.40% 190.31% 100.00%
Net Worth 49,747 39,864 38,670 40,365 46,854 68,641 70,328 -5.60%
  YoY % 24.79% 3.09% -4.20% -13.85% -31.74% -2.40% -
  Horiz. % 70.74% 56.68% 54.98% 57.40% 66.62% 97.60% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 2,996 - -
  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 % - % - % - % - % - % 396.32 % - % -
  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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 49,747 39,864 38,670 40,365 46,854 68,641 70,328 -5.60%
  YoY % 24.79% 3.09% -4.20% -13.85% -31.74% -2.40% -
  Horiz. % 70.74% 56.68% 54.98% 57.40% 66.62% 97.60% 100.00%
NOSH 302,050 298,166 300,000 298,341 298,434 299,615 298,129 0.22%
  YoY % 1.30% -0.61% 0.56% -0.03% -0.39% 0.50% -
  Horiz. % 101.32% 100.01% 100.63% 100.07% 100.10% 100.50% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.29 % 6.72 % -7.13 % -43.12 % -176.29 % 3.38 % 64.58 % -18.23%
  YoY % 187.05% 194.25% 83.46% 75.54% -5,315.68% -94.77% -
  Horiz. % 29.87% 10.41% -11.04% -66.77% -272.98% 5.23% 100.00%
ROE 12.15 % 4.49 % -3.82 % -15.97 % -46.17 % 1.10 % 29.46 % -13.71%
  YoY % 170.60% 217.54% 76.08% 65.41% -4,297.27% -96.27% -
  Horiz. % 41.24% 15.24% -12.97% -54.21% -156.72% 3.73% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.37 8.92 6.91 5.01 4.11 7.47 10.76 -0.61%
  YoY % 16.26% 29.09% 37.92% 21.90% -44.98% -30.58% -
  Horiz. % 96.38% 82.90% 64.22% 46.56% 38.20% 69.42% 100.00%
EPS 2.02 0.60 -0.49 -2.16 -7.25 0.25 6.95 -18.60%
  YoY % 236.67% 222.45% 77.31% 70.21% -3,000.00% -96.40% -
  Horiz. % 29.06% 8.63% -7.05% -31.08% -104.32% 3.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 0.1647 0.1337 0.1289 0.1353 0.1570 0.2291 0.2359 -5.81%
  YoY % 23.19% 3.72% -4.73% -13.82% -31.47% -2.88% -
  Horiz. % 69.82% 56.68% 54.64% 57.35% 66.55% 97.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.24 4.45 3.47 2.50 2.05 3.74 5.37 -0.41%
  YoY % 17.75% 28.24% 38.80% 21.95% -45.19% -30.35% -
  Horiz. % 97.58% 82.87% 64.62% 46.55% 38.18% 69.65% 100.00%
EPS 1.01 0.30 -0.25 -1.08 -3.62 0.13 3.47 -18.58%
  YoY % 236.67% 220.00% 76.85% 70.17% -2,884.62% -96.25% -
  Horiz. % 29.11% 8.65% -7.20% -31.12% -104.32% 3.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 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 0.0832 0.0667 0.0647 0.0675 0.0784 0.1148 0.1176 -5.60%
  YoY % 24.74% 3.09% -4.15% -13.90% -31.71% -2.38% -
  Horiz. % 70.75% 56.72% 55.02% 57.40% 66.67% 97.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.4950 0.4600 0.2600 0.2800 0.3100 0.3000 1.1900 -
P/RPS 4.77 5.15 3.76 5.59 7.54 4.02 11.06 -13.07%
  YoY % -7.38% 36.97% -32.74% -25.86% 87.56% -63.65% -
  Horiz. % 43.13% 46.56% 34.00% 50.54% 68.17% 36.35% 100.00%
P/EPS 24.74 76.67 -52.81 -12.96 -4.28 118.90 17.12 6.32%
  YoY % -67.73% 245.18% -307.48% -202.80% -103.60% 594.51% -
  Horiz. % 144.51% 447.84% -308.47% -75.70% -25.00% 694.51% 100.00%
EY 4.04 1.30 -1.89 -7.72 -23.38 0.84 5.84 -5.95%
  YoY % 210.77% 168.78% 75.52% 66.98% -2,883.33% -85.62% -
  Horiz. % 69.18% 22.26% -32.36% -132.19% -400.34% 14.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.33 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% -
P/NAPS 3.01 3.44 2.02 2.07 1.97 1.31 5.04 -8.23%
  YoY % -12.50% 70.30% -2.42% 5.08% 50.38% -74.01% -
  Horiz. % 59.72% 68.25% 40.08% 41.07% 39.09% 25.99% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.7750 0.4550 0.4700 0.2700 0.2800 0.4500 0.9900 -
P/RPS 7.47 5.10 6.81 5.39 6.81 6.02 9.20 -3.41%
  YoY % 46.47% -25.11% 26.35% -20.85% 13.12% -34.57% -
  Horiz. % 81.20% 55.43% 74.02% 58.59% 74.02% 65.43% 100.00%
P/EPS 38.74 75.83 -95.46 -12.50 -3.86 178.34 14.24 18.13%
  YoY % -48.91% 179.44% -663.68% -223.83% -102.16% 1,152.39% -
  Horiz. % 272.05% 532.51% -670.37% -87.78% -27.11% 1,252.39% 100.00%
EY 2.58 1.32 -1.05 -8.00 -25.89 0.56 7.02 -15.35%
  YoY % 95.45% 225.71% 86.88% 69.10% -4,723.21% -92.02% -
  Horiz. % 36.75% 18.80% -14.96% -113.96% -368.80% 7.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.22 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 4.71 3.40 3.65 2.00 1.78 1.96 4.20 1.93%
  YoY % 38.53% -6.85% 82.50% 12.36% -9.18% -53.33% -
  Horiz. % 112.14% 80.95% 86.90% 47.62% 42.38% 46.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

220  478  606  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.365-0.015 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.84+0.10 
 AT 0.180.00 

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!
PARTNERS & BROKERS