Highlights

[N2N] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -222.18%    YoY -     37.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 22,767 19,139 14,904 10,710 9,689 17,112 23,183 -0.30%
  YoY % 18.96% 28.42% 39.16% 10.54% -43.38% -26.19% -
  Horiz. % 98.21% 82.56% 64.29% 46.20% 41.79% 73.81% 100.00%
PBT 4,247 1,511 -1,707 -6,576 -10,520 5,630 15,181 -19.11%
  YoY % 181.07% 188.52% 74.04% 37.49% -286.86% -62.91% -
  Horiz. % 27.98% 9.95% -11.24% -43.32% -69.30% 37.09% 100.00%
Tax -79 -18 -208 -3 0 0 -213 -15.22%
  YoY % -338.89% 91.35% -6,833.33% 0.00% 0.00% 0.00% -
  Horiz. % 37.09% 8.45% 97.65% 1.41% -0.00% -0.00% 100.00%
NP 4,168 1,493 -1,915 -6,579 -10,520 5,630 14,968 -19.18%
  YoY % 179.17% 177.96% 70.89% 37.46% -286.86% -62.39% -
  Horiz. % 27.85% 9.97% -12.79% -43.95% -70.28% 37.61% 100.00%
NP to SH 4,168 1,493 -1,915 -6,579 -10,520 5,630 14,968 -19.18%
  YoY % 179.17% 177.96% 70.89% 37.46% -286.86% -62.39% -
  Horiz. % 27.85% 9.97% -12.79% -43.95% -70.28% 37.61% 100.00%
Tax Rate 1.86 % 1.19 % - % - % - % - % 1.40 % 4.84%
  YoY % 56.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.86% 85.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 18,599 17,646 16,819 17,289 20,209 11,482 8,215 14.58%
  YoY % 5.40% 4.92% -2.72% -14.45% 76.01% 39.77% -
  Horiz. % 226.40% 214.80% 204.74% 210.46% 246.00% 139.77% 100.00%
Net Worth 46,837 39,654 38,150 40,341 57,979 73,011 59,378 -3.87%
  YoY % 18.12% 3.94% -5.43% -30.42% -20.59% 22.96% -
  Horiz. % 78.88% 66.78% 64.25% 67.94% 97.64% 122.96% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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% 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% 0.00% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 46,837 39,654 38,150 40,341 57,979 73,011 59,378 -3.87%
  YoY % 18.12% 3.94% -5.43% -30.42% -20.59% 22.96% -
  Horiz. % 78.88% 66.78% 64.25% 67.94% 97.64% 122.96% 100.00%
NOSH 299,856 298,600 299,218 299,045 298,863 297,883 274,139 1.50%
  YoY % 0.42% -0.21% 0.06% 0.06% 0.33% 8.66% -
  Horiz. % 109.38% 108.92% 109.15% 109.09% 109.02% 108.66% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.31 % 7.80 % -12.85 % -61.43 % -108.58 % 32.90 % 64.56 % -18.93%
  YoY % 134.74% 160.70% 79.08% 43.42% -430.03% -49.04% -
  Horiz. % 28.36% 12.08% -19.90% -95.15% -168.18% 50.96% 100.00%
ROE 8.90 % 3.77 % -5.02 % -16.31 % -18.14 % 7.71 % 25.21 % -15.92%
  YoY % 136.07% 175.10% 69.22% 10.09% -335.28% -69.42% -
  Horiz. % 35.30% 14.95% -19.91% -64.70% -71.96% 30.58% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.59 6.41 4.98 3.58 3.24 5.74 8.46 -1.79%
  YoY % 18.41% 28.71% 39.11% 10.49% -43.55% -32.15% -
  Horiz. % 89.72% 75.77% 58.87% 42.32% 38.30% 67.85% 100.00%
EPS 1.39 0.50 -0.64 -2.20 -3.52 1.89 5.46 -20.37%
  YoY % 178.00% 178.12% 70.91% 37.50% -286.24% -65.38% -
  Horiz. % 25.46% 9.16% -11.72% -40.29% -64.47% 34.62% 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 0.1562 0.1328 0.1275 0.1349 0.1940 0.2451 0.2166 -5.30%
  YoY % 17.62% 4.16% -5.49% -30.46% -20.85% 13.16% -
  Horiz. % 72.11% 61.31% 58.86% 62.28% 89.57% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.81 3.20 2.49 1.79 1.62 2.86 3.88 -0.30%
  YoY % 19.06% 28.51% 39.11% 10.49% -43.36% -26.29% -
  Horiz. % 98.20% 82.47% 64.18% 46.13% 41.75% 73.71% 100.00%
EPS 0.70 0.25 -0.32 -1.10 -1.76 0.94 2.50 -19.10%
  YoY % 180.00% 178.12% 70.91% 37.50% -287.23% -62.40% -
  Horiz. % 28.00% 10.00% -12.80% -44.00% -70.40% 37.60% 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 0.0783 0.0663 0.0638 0.0675 0.0970 0.1221 0.0993 -3.88%
  YoY % 18.10% 3.92% -5.48% -30.41% -20.56% 22.96% -
  Horiz. % 78.85% 66.77% 64.25% 67.98% 97.68% 122.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4500 0.5000 0.2700 0.2900 0.2500 0.3800 1.5900 -
P/RPS 5.93 7.80 5.42 8.10 7.71 6.61 18.80 -17.48%
  YoY % -23.97% 43.91% -33.09% 5.06% 16.64% -64.84% -
  Horiz. % 31.54% 41.49% 28.83% 43.09% 41.01% 35.16% 100.00%
P/EPS 32.37 100.00 -42.19 -13.18 -7.10 20.11 29.12 1.78%
  YoY % -67.63% 337.02% -220.11% -85.63% -135.31% -30.94% -
  Horiz. % 111.16% 343.41% -144.88% -45.26% -24.38% 69.06% 100.00%
EY 3.09 1.00 -2.37 -7.59 -14.08 4.97 3.43 -1.72%
  YoY % 209.00% 142.19% 68.77% 46.09% -383.30% 44.90% -
  Horiz. % 90.09% 29.15% -69.10% -221.28% -410.50% 144.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.63 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 2.88 3.77 2.12 2.15 1.29 1.55 7.34 -14.43%
  YoY % -23.61% 77.83% -1.40% 66.67% -16.77% -78.88% -
  Horiz. % 39.24% 51.36% 28.88% 29.29% 17.57% 21.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 26/11/07 -
Price 0.4900 0.4900 0.2300 0.2800 0.3100 0.2600 1.1400 -
P/RPS 6.45 7.64 4.62 7.82 9.56 4.53 13.48 -11.55%
  YoY % -15.58% 65.37% -40.92% -18.20% 111.04% -66.39% -
  Horiz. % 47.85% 56.68% 34.27% 58.01% 70.92% 33.61% 100.00%
P/EPS 35.25 98.00 -35.94 -12.73 -8.81 13.76 20.88 9.11%
  YoY % -64.03% 372.68% -182.33% -44.49% -164.03% -34.10% -
  Horiz. % 168.82% 469.35% -172.13% -60.97% -42.19% 65.90% 100.00%
EY 2.84 1.02 -2.78 -7.86 -11.35 7.27 4.79 -8.34%
  YoY % 178.43% 136.69% 64.63% 30.75% -256.12% 51.77% -
  Horiz. % 59.29% 21.29% -58.04% -164.09% -236.95% 151.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 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 3.14 3.69 1.80 2.08 1.60 1.06 5.26 -8.23%
  YoY % -14.91% 105.00% -13.46% 30.00% 50.94% -79.85% -
  Horiz. % 59.70% 70.15% 34.22% 39.54% 30.42% 20.15% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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