Highlights

[N2N] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     42.15%    YoY -     77.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 34,239 31,327 26,611 20,719 14,949 12,271 22,379 7.34%
  YoY % 9.30% 17.72% 28.44% 38.60% 21.82% -45.17% -
  Horiz. % 153.00% 139.98% 118.91% 92.58% 66.80% 54.83% 100.00%
PBT 7,091 6,180 1,948 -1,155 -6,442 -21,594 753 45.29%
  YoY % 14.74% 217.25% 268.66% 82.07% 70.17% -2,967.73% -
  Horiz. % 941.70% 820.72% 258.70% -153.39% -855.51% -2,867.73% 100.00%
Tax -50 -137 -159 -322 -4 -39 3 -
  YoY % 63.50% 13.84% 50.62% -7,950.00% 89.74% -1,400.00% -
  Horiz. % -1,666.67% -4,566.67% -5,300.00% -10,733.33% -133.33% -1,300.00% 100.00%
NP 7,041 6,043 1,789 -1,477 -6,446 -21,633 756 45.03%
  YoY % 16.51% 237.79% 221.12% 77.09% 70.20% -2,961.51% -
  Horiz. % 931.35% 799.34% 236.64% -195.37% -852.65% -2,861.51% 100.00%
NP to SH 7,041 6,043 1,789 -1,477 -6,446 -21,633 756 45.03%
  YoY % 16.51% 237.79% 221.12% 77.09% 70.20% -2,961.51% -
  Horiz. % 931.35% 799.34% 236.64% -195.37% -852.65% -2,861.51% 100.00%
Tax Rate 0.71 % 2.22 % 8.16 % - % - % - % -0.40 % -
  YoY % -68.02% -72.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -177.50% -555.00% -2,040.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 27,198 25,284 24,822 22,196 21,395 33,904 21,623 3.90%
  YoY % 7.57% 1.86% 11.83% 3.74% -36.90% 56.80% -
  Horiz. % 125.78% 116.93% 114.79% 102.65% 98.95% 156.80% 100.00%
Net Worth 137,934 49,747 39,864 38,670 40,365 46,854 68,641 12.33%
  YoY % 177.27% 24.79% 3.09% -4.20% -13.85% -31.74% -
  Horiz. % 200.95% 72.47% 58.08% 56.34% 58.81% 68.26% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,201 - - - - - 2,996 18.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 273.73% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 116.48 % - % - % - % - % - % 396.32 % -18.45%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.39% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 137,934 49,747 39,864 38,670 40,365 46,854 68,641 12.33%
  YoY % 177.27% 24.79% 3.09% -4.20% -13.85% -31.74% -
  Horiz. % 200.95% 72.47% 58.08% 56.34% 58.81% 68.26% 100.00%
NOSH 372,795 302,050 298,166 300,000 298,341 298,434 299,615 3.71%
  YoY % 23.42% 1.30% -0.61% 0.56% -0.03% -0.39% -
  Horiz. % 124.42% 100.81% 99.52% 100.13% 99.57% 99.61% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.56 % 19.29 % 6.72 % -7.13 % -43.12 % -176.29 % 3.38 % 35.09%
  YoY % 6.58% 187.05% 194.25% 83.46% 75.54% -5,315.68% -
  Horiz. % 608.28% 570.71% 198.82% -210.95% -1,275.74% -5,215.68% 100.00%
ROE 5.10 % 12.15 % 4.49 % -3.82 % -15.97 % -46.17 % 1.10 % 29.12%
  YoY % -58.02% 170.60% 217.54% 76.08% 65.41% -4,297.27% -
  Horiz. % 463.64% 1,104.55% 408.18% -347.27% -1,451.82% -4,197.27% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.18 10.37 8.92 6.91 5.01 4.11 7.47 3.49%
  YoY % -11.48% 16.26% 29.09% 37.92% 21.90% -44.98% -
  Horiz. % 122.89% 138.82% 119.41% 92.50% 67.07% 55.02% 100.00%
EPS 1.63 2.02 0.60 -0.49 -2.16 -7.25 0.25 36.66%
  YoY % -19.31% 236.67% 222.45% 77.31% 70.21% -3,000.00% -
  Horiz. % 652.00% 808.00% 240.00% -196.00% -864.00% -2,900.00% 100.00%
DPS 2.20 0.00 0.00 0.00 0.00 0.00 1.00 14.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3700 0.1647 0.1337 0.1289 0.1353 0.1570 0.2291 8.31%
  YoY % 124.65% 23.19% 3.72% -4.73% -13.82% -31.47% -
  Horiz. % 161.50% 71.89% 58.36% 56.26% 59.06% 68.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 537,428
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.37 5.83 4.95 3.86 2.78 2.28 4.16 7.36%
  YoY % 9.26% 17.78% 28.24% 38.85% 21.93% -45.19% -
  Horiz. % 153.12% 140.14% 118.99% 92.79% 66.83% 54.81% 100.00%
EPS 1.31 1.12 0.33 -0.27 -1.20 -4.03 0.14 45.14%
  YoY % 16.96% 239.39% 222.22% 77.50% 70.22% -2,978.57% -
  Horiz. % 935.71% 800.00% 235.71% -192.86% -857.14% -2,878.57% 100.00%
DPS 1.53 0.00 0.00 0.00 0.00 0.00 0.56 18.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 273.21% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2567 0.0926 0.0742 0.0720 0.0751 0.0872 0.1277 12.34%
  YoY % 177.21% 24.80% 3.06% -4.13% -13.88% -31.71% -
  Horiz. % 201.02% 72.51% 58.10% 56.38% 58.81% 68.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8950 0.4950 0.4600 0.2600 0.2800 0.3100 0.3000 -
P/RPS 9.74 4.77 5.15 3.76 5.59 7.54 4.02 15.88%
  YoY % 104.19% -7.38% 36.97% -32.74% -25.86% 87.56% -
  Horiz. % 242.29% 118.66% 128.11% 93.53% 139.05% 187.56% 100.00%
P/EPS 47.39 24.74 76.67 -52.81 -12.96 -4.28 118.90 -14.21%
  YoY % 91.55% -67.73% 245.18% -307.48% -202.80% -103.60% -
  Horiz. % 39.86% 20.81% 64.48% -44.42% -10.90% -3.60% 100.00%
EY 2.11 4.04 1.30 -1.89 -7.72 -23.38 0.84 16.58%
  YoY % -47.77% 210.77% 168.78% 75.52% 66.98% -2,883.33% -
  Horiz. % 251.19% 480.95% 154.76% -225.00% -919.05% -2,783.33% 100.00%
DY 2.46 0.00 0.00 0.00 0.00 0.00 3.33 -4.92%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.87% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.42 3.01 3.44 2.02 2.07 1.97 1.31 10.77%
  YoY % -19.60% -12.50% 70.30% -2.42% 5.08% 50.38% -
  Horiz. % 184.73% 229.77% 262.60% 154.20% 158.02% 150.38% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 27/02/09 -
Price 0.8500 0.7750 0.4550 0.4700 0.2700 0.2800 0.4500 -
P/RPS 9.25 7.47 5.10 6.81 5.39 6.81 6.02 7.42%
  YoY % 23.83% 46.47% -25.11% 26.35% -20.85% 13.12% -
  Horiz. % 153.65% 124.09% 84.72% 113.12% 89.53% 113.12% 100.00%
P/EPS 45.00 38.74 75.83 -95.46 -12.50 -3.86 178.34 -20.50%
  YoY % 16.16% -48.91% 179.44% -663.68% -223.83% -102.16% -
  Horiz. % 25.23% 21.72% 42.52% -53.53% -7.01% -2.16% 100.00%
EY 2.22 2.58 1.32 -1.05 -8.00 -25.89 0.56 25.79%
  YoY % -13.95% 95.45% 225.71% 86.88% 69.10% -4,723.21% -
  Horiz. % 396.43% 460.71% 235.71% -187.50% -1,428.57% -4,623.21% 100.00%
DY 2.59 0.00 0.00 0.00 0.00 0.00 2.22 2.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.30 4.71 3.40 3.65 2.00 1.78 1.96 2.70%
  YoY % -51.17% 38.53% -6.85% 82.50% 12.36% -9.18% -
  Horiz. % 117.35% 240.31% 173.47% 186.22% 102.04% 90.82% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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