Highlights

[N2N] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     102.62%    YoY -     164.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 19,144 16,558 14,759 12,300 8,543 7,280 6,739 19.00%
  YoY % 15.62% 12.19% 19.99% 43.98% 17.35% 8.03% -
  Horiz. % 284.08% 245.70% 219.01% 182.52% 126.77% 108.03% 100.00%
PBT 5,153 3,190 2,396 851 -1,326 -2,042 -8,047 -
  YoY % 61.54% 33.14% 181.55% 164.18% 35.06% 74.62% -
  Horiz. % -64.04% -39.64% -29.78% -10.58% 16.48% 25.38% 100.00%
Tax -74 -19 -26 0 0 0 0 -
  YoY % -289.47% 26.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 284.62% 73.08% 100.00% - - - -
NP 5,079 3,171 2,370 851 -1,326 -2,042 -8,047 -
  YoY % 60.17% 33.80% 178.50% 164.18% 35.06% 74.62% -
  Horiz. % -63.12% -39.41% -29.45% -10.58% 16.48% 25.38% 100.00%
NP to SH 5,079 3,171 2,370 851 -1,326 -2,042 -8,047 -
  YoY % 60.17% 33.80% 178.50% 164.18% 35.06% 74.62% -
  Horiz. % -63.12% -39.41% -29.45% -10.58% 16.48% 25.38% 100.00%
Tax Rate 1.44 % 0.60 % 1.09 % - % - % - % - % -
  YoY % 140.00% -44.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.11% 55.05% 100.00% - - - -
Total Cost 14,065 13,387 12,389 11,449 9,869 9,322 14,786 -0.83%
  YoY % 5.06% 8.06% 8.21% 16.01% 5.87% -36.95% -
  Horiz. % 95.12% 90.54% 83.79% 77.43% 66.75% 63.05% 100.00%
Net Worth 167,827 51,144 44,460 39,693 39,117 45,044 60,263 18.60%
  YoY % 228.15% 15.03% 12.01% 1.47% -13.16% -25.25% -
  Horiz. % 278.49% 84.87% 73.78% 65.87% 64.91% 74.75% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 4,709 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 148.51 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 167,827 51,144 44,460 39,693 39,117 45,044 60,263 18.60%
  YoY % 228.15% 15.03% 12.01% 1.47% -13.16% -25.25% -
  Horiz. % 278.49% 84.87% 73.78% 65.87% 64.91% 74.75% 100.00%
NOSH 441,652 313,960 299,999 303,928 301,363 300,294 298,037 6.77%
  YoY % 40.67% 4.65% -1.29% 0.85% 0.36% 0.76% -
  Horiz. % 148.19% 105.34% 100.66% 101.98% 101.12% 100.76% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 26.53 % 19.15 % 16.06 % 6.92 % -15.52 % -28.05 % -119.41 % -
  YoY % 38.54% 19.24% 132.08% 144.59% 44.67% 76.51% -
  Horiz. % -22.22% -16.04% -13.45% -5.80% 13.00% 23.49% 100.00%
ROE 3.03 % 6.20 % 5.33 % 2.14 % -3.39 % -4.53 % -13.35 % -
  YoY % -51.13% 16.32% 149.07% 163.13% 25.17% 66.07% -
  Horiz. % -22.70% -46.44% -39.93% -16.03% 25.39% 33.93% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.33 5.27 4.92 4.05 2.83 2.42 2.26 11.44%
  YoY % -17.84% 7.11% 21.48% 43.11% 16.94% 7.08% -
  Horiz. % 191.59% 233.19% 217.70% 179.20% 125.22% 107.08% 100.00%
EPS 1.15 1.01 0.79 0.28 -0.44 -0.68 -2.70 -
  YoY % 13.86% 27.85% 182.14% 163.64% 35.29% 74.81% -
  Horiz. % -42.59% -37.41% -29.26% -10.37% 16.30% 25.19% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3800 0.1629 0.1482 0.1306 0.1298 0.1500 0.2022 11.08%
  YoY % 133.27% 9.92% 13.48% 0.62% -13.47% -25.82% -
  Horiz. % 187.93% 80.56% 73.29% 64.59% 64.19% 74.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.20 2.77 2.47 2.06 1.43 1.22 1.13 18.94%
  YoY % 15.52% 12.15% 19.90% 44.06% 17.21% 7.96% -
  Horiz. % 283.19% 245.13% 218.58% 182.30% 126.55% 107.96% 100.00%
EPS 0.85 0.53 0.40 0.14 -0.22 -0.34 -1.35 -
  YoY % 60.38% 32.50% 185.71% 163.64% 35.29% 74.81% -
  Horiz. % -62.96% -39.26% -29.63% -10.37% 16.30% 25.19% 100.00%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2807 0.0855 0.0744 0.0664 0.0654 0.0753 0.1008 18.60%
  YoY % 228.30% 14.92% 12.05% 1.53% -13.15% -25.30% -
  Horiz. % 278.47% 84.82% 73.81% 65.87% 64.88% 74.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.7800 1.0500 0.4700 0.4700 0.2400 0.2700 0.3500 -
P/RPS 17.99 19.91 9.55 11.61 8.47 11.14 15.48 2.53%
  YoY % -9.64% 108.48% -17.74% 37.07% -23.97% -28.04% -
  Horiz. % 116.21% 128.62% 61.69% 75.00% 54.72% 71.96% 100.00%
P/EPS 67.83 103.96 59.49 167.86 -54.55 -39.71 -12.96 -
  YoY % -34.75% 74.75% -64.56% 407.72% -37.37% -206.40% -
  Horiz. % -523.38% -802.16% -459.03% -1,295.22% 420.91% 306.40% 100.00%
EY 1.47 0.96 1.68 0.60 -1.83 -2.52 -7.71 -
  YoY % 53.13% -42.86% 180.00% 132.79% 27.38% 67.32% -
  Horiz. % -19.07% -12.45% -21.79% -7.78% 23.74% 32.68% 100.00%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.05 6.45 3.17 3.60 1.85 1.80 1.73 2.87%
  YoY % -68.22% 103.47% -11.94% 94.59% 2.78% 4.05% -
  Horiz. % 118.50% 372.83% 183.24% 208.09% 106.94% 104.05% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 24/08/09 -
Price 0.7500 0.9200 0.4350 0.5400 0.2500 0.3000 0.2900 -
P/RPS 17.30 17.44 8.84 13.34 8.82 12.37 12.83 5.11%
  YoY % -0.80% 97.29% -33.73% 51.25% -28.70% -3.59% -
  Horiz. % 134.84% 135.93% 68.90% 103.98% 68.75% 96.41% 100.00%
P/EPS 65.22 91.09 55.06 192.86 -56.82 -44.12 -10.74 -
  YoY % -28.40% 65.44% -71.45% 439.42% -28.79% -310.80% -
  Horiz. % -607.26% -848.14% -512.66% -1,795.72% 529.05% 410.80% 100.00%
EY 1.53 1.10 1.82 0.52 -1.76 -2.27 -9.31 -
  YoY % 39.09% -39.56% 250.00% 129.55% 22.47% 75.62% -
  Horiz. % -16.43% -11.82% -19.55% -5.59% 18.90% 24.38% 100.00%
DY 0.00 1.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.97 5.65 2.94 4.13 1.93 2.00 1.43 5.48%
  YoY % -65.13% 92.18% -28.81% 113.99% -3.50% 39.86% -
  Horiz. % 137.76% 395.10% 205.59% 288.81% 134.97% 139.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS