Highlights

[N2N] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     135.35%    YoY -     178.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 20,776 19,144 16,558 14,759 12,300 8,543 7,280 19.08%
  YoY % 8.52% 15.62% 12.19% 19.99% 43.98% 17.35% -
  Horiz. % 285.38% 262.97% 227.45% 202.73% 168.96% 117.35% 100.00%
PBT 5,716 5,153 3,190 2,396 851 -1,326 -2,042 -
  YoY % 10.93% 61.54% 33.14% 181.55% 164.18% 35.06% -
  Horiz. % -279.92% -252.35% -156.22% -117.34% -41.67% 64.94% 100.00%
Tax 0 -74 -19 -26 0 0 0 -
  YoY % 0.00% -289.47% 26.92% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 284.62% 73.08% 100.00% - - -
NP 5,716 5,079 3,171 2,370 851 -1,326 -2,042 -
  YoY % 12.54% 60.17% 33.80% 178.50% 164.18% 35.06% -
  Horiz. % -279.92% -248.73% -155.29% -116.06% -41.67% 64.94% 100.00%
NP to SH 5,770 5,079 3,171 2,370 851 -1,326 -2,042 -
  YoY % 13.61% 60.17% 33.80% 178.50% 164.18% 35.06% -
  Horiz. % -282.57% -248.73% -155.29% -116.06% -41.67% 64.94% 100.00%
Tax Rate - % 1.44 % 0.60 % 1.09 % - % - % - % -
  YoY % 0.00% 140.00% -44.95% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.11% 55.05% 100.00% - - -
Total Cost 15,060 14,065 13,387 12,389 11,449 9,869 9,322 8.31%
  YoY % 7.07% 5.06% 8.06% 8.21% 16.01% 5.87% -
  Horiz. % 161.55% 150.88% 143.61% 132.90% 122.82% 105.87% 100.00%
Net Worth 178,260 167,827 51,144 44,460 39,693 39,117 45,044 25.74%
  YoY % 6.22% 228.15% 15.03% 12.01% 1.47% -13.16% -
  Horiz. % 395.75% 372.59% 113.54% 98.70% 88.12% 86.84% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,691 - 4,709 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 54.74% 0.00% 100.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 178,260 167,827 51,144 44,460 39,693 39,117 45,044 25.74%
  YoY % 6.22% 228.15% 15.03% 12.01% 1.47% -13.16% -
  Horiz. % 395.75% 372.59% 113.54% 98.70% 88.12% 86.84% 100.00%
NOSH 469,105 441,652 313,960 299,999 303,928 301,363 300,294 7.71%
  YoY % 6.22% 40.67% 4.65% -1.29% 0.85% 0.36% -
  Horiz. % 156.22% 147.07% 104.55% 99.90% 101.21% 100.36% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.51 % 26.53 % 19.15 % 16.06 % 6.92 % -15.52 % -28.05 % -
  YoY % 3.69% 38.54% 19.24% 132.08% 144.59% 44.67% -
  Horiz. % -98.07% -94.58% -68.27% -57.25% -24.67% 55.33% 100.00%
ROE 3.24 % 3.03 % 6.20 % 5.33 % 2.14 % -3.39 % -4.53 % -
  YoY % 6.93% -51.13% 16.32% 149.07% 163.13% 25.17% -
  Horiz. % -71.52% -66.89% -136.87% -117.66% -47.24% 74.83% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.43 4.33 5.27 4.92 4.05 2.83 2.42 10.59%
  YoY % 2.31% -17.84% 7.11% 21.48% 43.11% 16.94% -
  Horiz. % 183.06% 178.93% 217.77% 203.31% 167.36% 116.94% 100.00%
EPS 1.23 1.15 1.01 0.79 0.28 -0.44 -0.68 -
  YoY % 6.96% 13.86% 27.85% 182.14% 163.64% 35.29% -
  Horiz. % -180.88% -169.12% -148.53% -116.18% -41.18% 64.71% 100.00%
DPS 1.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 100.00% - - - -
NAPS 0.3800 0.3800 0.1629 0.1482 0.1306 0.1298 0.1500 16.74%
  YoY % 0.00% 133.27% 9.92% 13.48% 0.62% -13.47% -
  Horiz. % 253.33% 253.33% 108.60% 98.80% 87.07% 86.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.47 3.20 2.77 2.47 2.06 1.43 1.22 19.01%
  YoY % 8.44% 15.52% 12.15% 19.90% 44.06% 17.21% -
  Horiz. % 284.43% 262.30% 227.05% 202.46% 168.85% 117.21% 100.00%
EPS 0.97 0.85 0.53 0.40 0.14 -0.22 -0.34 -
  YoY % 14.12% 60.38% 32.50% 185.71% 163.64% 35.29% -
  Horiz. % -285.29% -250.00% -155.88% -117.65% -41.18% 64.71% 100.00%
DPS 0.78 0.00 0.79 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.73% 0.00% 100.00% - - - -
NAPS 0.2982 0.2807 0.0855 0.0744 0.0664 0.0654 0.0753 25.76%
  YoY % 6.23% 228.30% 14.92% 12.05% 1.53% -13.15% -
  Horiz. % 396.02% 372.78% 113.55% 98.80% 88.18% 86.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8850 0.7800 1.0500 0.4700 0.4700 0.2400 0.2700 -
P/RPS 19.98 17.99 19.91 9.55 11.61 8.47 11.14 10.22%
  YoY % 11.06% -9.64% 108.48% -17.74% 37.07% -23.97% -
  Horiz. % 179.35% 161.49% 178.73% 85.73% 104.22% 76.03% 100.00%
P/EPS 71.95 67.83 103.96 59.49 167.86 -54.55 -39.71 -
  YoY % 6.07% -34.75% 74.75% -64.56% 407.72% -37.37% -
  Horiz. % -181.19% -170.81% -261.80% -149.81% -422.71% 137.37% 100.00%
EY 1.39 1.47 0.96 1.68 0.60 -1.83 -2.52 -
  YoY % -5.44% 53.13% -42.86% 180.00% 132.79% 27.38% -
  Horiz. % -55.16% -58.33% -38.10% -66.67% -23.81% 72.62% 100.00%
DY 1.13 0.00 1.43 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.02% 0.00% 100.00% - - - -
P/NAPS 2.33 2.05 6.45 3.17 3.60 1.85 1.80 4.39%
  YoY % 13.66% -68.22% 103.47% -11.94% 94.59% 2.78% -
  Horiz. % 129.44% 113.89% 358.33% 176.11% 200.00% 102.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 -
Price 0.8100 0.7500 0.9200 0.4350 0.5400 0.2500 0.3000 -
P/RPS 18.29 17.30 17.44 8.84 13.34 8.82 12.37 6.73%
  YoY % 5.72% -0.80% 97.29% -33.73% 51.25% -28.70% -
  Horiz. % 147.86% 139.85% 140.99% 71.46% 107.84% 71.30% 100.00%
P/EPS 65.85 65.22 91.09 55.06 192.86 -56.82 -44.12 -
  YoY % 0.97% -28.40% 65.44% -71.45% 439.42% -28.79% -
  Horiz. % -149.25% -147.82% -206.46% -124.80% -437.13% 128.79% 100.00%
EY 1.52 1.53 1.10 1.82 0.52 -1.76 -2.27 -
  YoY % -0.65% 39.09% -39.56% 250.00% 129.55% 22.47% -
  Horiz. % -66.96% -67.40% -48.46% -80.18% -22.91% 77.53% 100.00%
DY 1.23 0.00 1.63 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.46% 0.00% 100.00% - - - -
P/NAPS 2.13 1.97 5.65 2.94 4.13 1.93 2.00 1.05%
  YoY % 8.12% -65.13% 92.18% -28.81% 113.99% -3.50% -
  Horiz. % 106.50% 98.50% 282.50% 147.00% 206.50% 96.50% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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