Highlights

[N2N] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -30.73%    YoY -     -286.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,139 14,904 10,710 9,689 17,112 23,183 11,549 8.78%
  YoY % 28.42% 39.16% 10.54% -43.38% -26.19% 100.74% -
  Horiz. % 165.72% 129.05% 92.74% 83.89% 148.17% 200.74% 100.00%
PBT 1,511 -1,707 -6,576 -10,520 5,630 15,181 6,439 -21.45%
  YoY % 188.52% 74.04% 37.49% -286.86% -62.91% 135.77% -
  Horiz. % 23.47% -26.51% -102.13% -163.38% 87.44% 235.77% 100.00%
Tax -18 -208 -3 0 0 -213 0 -
  YoY % 91.35% -6,833.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.45% 97.65% 1.41% -0.00% -0.00% 100.00% -
NP 1,493 -1,915 -6,579 -10,520 5,630 14,968 6,439 -21.60%
  YoY % 177.96% 70.89% 37.46% -286.86% -62.39% 132.46% -
  Horiz. % 23.19% -29.74% -102.17% -163.38% 87.44% 232.46% 100.00%
NP to SH 1,493 -1,915 -6,579 -10,520 5,630 14,968 6,439 -21.60%
  YoY % 177.96% 70.89% 37.46% -286.86% -62.39% 132.46% -
  Horiz. % 23.19% -29.74% -102.17% -163.38% 87.44% 232.46% 100.00%
Tax Rate 1.19 % - % - % - % - % 1.40 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 17,646 16,819 17,289 20,209 11,482 8,215 5,110 22.92%
  YoY % 4.92% -2.72% -14.45% 76.01% 39.77% 60.76% -
  Horiz. % 345.32% 329.14% 338.34% 395.48% 224.70% 160.76% 100.00%
Net Worth 39,654 38,150 40,341 57,979 73,011 59,378 24,714 8.19%
  YoY % 3.94% -5.43% -30.42% -20.59% 22.96% 140.26% -
  Horiz. % 160.45% 154.37% 163.23% 234.60% 295.42% 240.26% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 2,978 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,654 38,150 40,341 57,979 73,011 59,378 24,714 8.19%
  YoY % 3.94% -5.43% -30.42% -20.59% 22.96% 140.26% -
  Horiz. % 160.45% 154.37% 163.23% 234.60% 295.42% 240.26% 100.00%
NOSH 298,600 299,218 299,045 298,863 297,883 274,139 135,273 14.09%
  YoY % -0.21% 0.06% 0.06% 0.33% 8.66% 102.66% -
  Horiz. % 220.74% 221.20% 221.07% 220.93% 220.21% 202.66% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.80 % -12.85 % -61.43 % -108.58 % 32.90 % 64.56 % 55.75 % -27.93%
  YoY % 160.70% 79.08% 43.42% -430.03% -49.04% 15.80% -
  Horiz. % 13.99% -23.05% -110.19% -194.76% 59.01% 115.80% 100.00%
ROE 3.77 % -5.02 % -16.31 % -18.14 % 7.71 % 25.21 % 26.05 % -27.52%
  YoY % 175.10% 69.22% 10.09% -335.28% -69.42% -3.22% -
  Horiz. % 14.47% -19.27% -62.61% -69.64% 29.60% 96.78% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.41 4.98 3.58 3.24 5.74 8.46 8.54 -4.67%
  YoY % 28.71% 39.11% 10.49% -43.55% -32.15% -0.94% -
  Horiz. % 75.06% 58.31% 41.92% 37.94% 67.21% 99.06% 100.00%
EPS 0.50 -0.64 -2.20 -3.52 1.89 5.46 4.76 -31.29%
  YoY % 178.12% 70.91% 37.50% -286.24% -65.38% 14.71% -
  Horiz. % 10.50% -13.45% -46.22% -73.95% 39.71% 114.71% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1328 0.1275 0.1349 0.1940 0.2451 0.2166 0.1827 -5.17%
  YoY % 4.16% -5.49% -30.46% -20.85% 13.16% 18.56% -
  Horiz. % 72.69% 69.79% 73.84% 106.19% 134.15% 118.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.20 2.49 1.79 1.62 2.86 3.88 1.93 8.78%
  YoY % 28.51% 39.11% 10.49% -43.36% -26.29% 101.04% -
  Horiz. % 165.80% 129.02% 92.75% 83.94% 148.19% 201.04% 100.00%
EPS 0.25 -0.32 -1.10 -1.76 0.94 2.50 1.08 -21.62%
  YoY % 178.12% 70.91% 37.50% -287.23% -62.40% 131.48% -
  Horiz. % 23.15% -29.63% -101.85% -162.96% 87.04% 231.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0663 0.0638 0.0675 0.0970 0.1221 0.0993 0.0413 8.20%
  YoY % 3.92% -5.48% -30.41% -20.56% 22.96% 140.44% -
  Horiz. % 160.53% 154.48% 163.44% 234.87% 295.64% 240.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.5000 0.2700 0.2900 0.2500 0.3800 1.5900 1.6500 -
P/RPS 7.80 5.42 8.10 7.71 6.61 18.80 19.33 -14.03%
  YoY % 43.91% -33.09% 5.06% 16.64% -64.84% -2.74% -
  Horiz. % 40.35% 28.04% 41.90% 39.89% 34.20% 97.26% 100.00%
P/EPS 100.00 -42.19 -13.18 -7.10 20.11 29.12 34.66 19.30%
  YoY % 337.02% -220.11% -85.63% -135.31% -30.94% -15.98% -
  Horiz. % 288.52% -121.73% -38.03% -20.48% 58.02% 84.02% 100.00%
EY 1.00 -2.37 -7.59 -14.08 4.97 3.43 2.88 -16.15%
  YoY % 142.19% 68.77% 46.09% -383.30% 44.90% 19.10% -
  Horiz. % 34.72% -82.29% -263.54% -488.89% 172.57% 119.10% 100.00%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.77 2.12 2.15 1.29 1.55 7.34 9.03 -13.54%
  YoY % 77.83% -1.40% 66.67% -16.77% -78.88% -18.72% -
  Horiz. % 41.75% 23.48% 23.81% 14.29% 17.17% 81.28% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 26/11/07 27/11/06 -
Price 0.4900 0.2300 0.2800 0.3100 0.2600 1.1400 1.8500 -
P/RPS 7.64 4.62 7.82 9.56 4.53 13.48 21.67 -15.94%
  YoY % 65.37% -40.92% -18.20% 111.04% -66.39% -37.79% -
  Horiz. % 35.26% 21.32% 36.09% 44.12% 20.90% 62.21% 100.00%
P/EPS 98.00 -35.94 -12.73 -8.81 13.76 20.88 38.87 16.65%
  YoY % 372.68% -182.33% -44.49% -164.03% -34.10% -46.28% -
  Horiz. % 252.12% -92.46% -32.75% -22.67% 35.40% 53.72% 100.00%
EY 1.02 -2.78 -7.86 -11.35 7.27 4.79 2.57 -14.26%
  YoY % 136.69% 64.63% 30.75% -256.12% 51.77% 86.38% -
  Horiz. % 39.69% -108.17% -305.84% -441.63% 282.88% 186.38% 100.00%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.69 1.80 2.08 1.60 1.06 5.26 10.13 -15.48%
  YoY % 105.00% -13.46% 30.00% 50.94% -79.85% -48.08% -
  Horiz. % 36.43% 17.77% 20.53% 15.79% 10.46% 51.92% 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
 
 

373  432  496  886 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.345+0.08 
 HIBISCS 0.695+0.035 
 ASB 0.175+0.04 
 SAPNRG 0.1050.00 
 CAREPLS 1.71+0.17 
 SANICHI 0.11-0.005 
 KNM 0.255+0.005 
 ACOSTEC 0.685+0.185 
 K1 0.51-0.03 
 AT 0.10-0.005 

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