Highlights

[N2N] YoY Quarter Result on 2015-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     28.99%    YoY -     76.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,332 30,096 10,670 9,843 8,968 8,072 6,327 29.11%
  YoY % -2.54% 182.06% 8.40% 9.76% 11.10% 27.58% -
  Horiz. % 463.60% 475.68% 168.64% 155.57% 141.74% 127.58% 100.00%
PBT 5,096 9,909 2,837 2,898 1,617 1,374 431 50.91%
  YoY % -48.57% 249.28% -2.10% 79.22% 17.69% 218.79% -
  Horiz. % 1,182.37% 2,299.07% 658.24% 672.39% 375.17% 318.79% 100.00%
Tax -3,786 -11 0 -37 0 -11 0 -
  YoY % -34,318.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34,418.18% 100.00% -0.00% 336.36% -0.00% 100.00% -
NP 1,310 9,898 2,837 2,861 1,617 1,363 431 20.35%
  YoY % -86.76% 248.89% -0.84% 76.93% 18.64% 216.24% -
  Horiz. % 303.94% 2,296.52% 658.24% 663.81% 375.17% 316.24% 100.00%
NP to SH 1,382 9,944 2,868 2,861 1,617 1,363 431 21.42%
  YoY % -86.10% 246.72% 0.24% 76.93% 18.64% 216.24% -
  Horiz. % 320.65% 2,307.19% 665.43% 663.81% 375.17% 316.24% 100.00%
Tax Rate 74.29 % 0.11 % - % 1.28 % - % 0.80 % - % -
  YoY % 67,436.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,286.25% 13.75% 0.00% 160.00% 0.00% 100.00% -
Total Cost 28,022 20,198 7,833 6,982 7,351 6,709 5,896 29.65%
  YoY % 38.74% 157.86% 12.19% -5.02% 9.57% 13.79% -
  Horiz. % 475.27% 342.57% 132.85% 118.42% 124.68% 113.79% 100.00%
Net Worth 240,245 187,622 181,639 167,258 50,655 44,888 40,206 34.69%
  YoY % 28.05% 3.29% 8.60% 230.19% 12.85% 11.64% -
  Horiz. % 597.53% 466.65% 451.77% 416.00% 125.99% 111.64% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 4,779 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 166.67 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 240,245 187,622 181,639 167,258 50,655 44,888 40,206 34.69%
  YoY % 28.05% 3.29% 8.60% 230.19% 12.85% 11.64% -
  Horiz. % 597.53% 466.65% 451.77% 416.00% 125.99% 111.64% 100.00%
NOSH 533,879 469,056 477,999 440,153 310,961 302,888 307,857 9.61%
  YoY % 13.82% -1.87% 8.60% 41.55% 2.67% -1.61% -
  Horiz. % 173.42% 152.36% 155.27% 142.97% 101.01% 98.39% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.47 % 32.89 % 26.59 % 29.07 % 18.03 % 16.89 % 6.81 % -6.77%
  YoY % -86.41% 23.69% -8.53% 61.23% 6.75% 148.02% -
  Horiz. % 65.64% 482.97% 390.46% 426.87% 264.76% 248.02% 100.00%
ROE 0.58 % 5.30 % 1.58 % 1.71 % 3.19 % 3.04 % 1.07 % -9.70%
  YoY % -89.06% 235.44% -7.60% -46.39% 4.93% 184.11% -
  Horiz. % 54.21% 495.33% 147.66% 159.81% 298.13% 284.11% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.49 6.42 2.23 2.24 2.88 2.67 2.06 17.74%
  YoY % -14.49% 187.89% -0.45% -22.22% 7.87% 29.61% -
  Horiz. % 266.50% 311.65% 108.25% 108.74% 139.81% 129.61% 100.00%
EPS 0.26 2.12 0.60 0.65 0.52 0.45 0.14 10.86%
  YoY % -87.74% 253.33% -7.69% 25.00% 15.56% 221.43% -
  Horiz. % 185.71% 1,514.29% 428.57% 464.29% 371.43% 321.43% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4500 0.4000 0.3800 0.3800 0.1629 0.1482 0.1306 22.89%
  YoY % 12.50% 5.26% 0.00% 133.27% 9.92% 13.48% -
  Horiz. % 344.56% 306.28% 290.96% 290.96% 124.73% 113.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.91 5.03 1.78 1.65 1.50 1.35 1.06 29.10%
  YoY % -2.39% 182.58% 7.88% 10.00% 11.11% 27.36% -
  Horiz. % 463.21% 474.53% 167.92% 155.66% 141.51% 127.36% 100.00%
EPS 0.23 1.66 0.48 0.48 0.27 0.23 0.07 21.92%
  YoY % -86.14% 245.83% 0.00% 77.78% 17.39% 228.57% -
  Horiz. % 328.57% 2,371.43% 685.71% 685.71% 385.71% 328.57% 100.00%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4018 0.3138 0.3038 0.2798 0.0847 0.0751 0.0672 34.70%
  YoY % 28.04% 3.29% 8.58% 230.34% 12.78% 11.76% -
  Horiz. % 597.92% 466.96% 452.08% 416.37% 126.04% 111.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.2500 0.7500 0.8850 0.7800 1.0500 0.4700 0.4700 -
P/RPS 22.75 11.69 39.65 34.88 36.41 17.64 22.87 -0.09%
  YoY % 94.61% -70.52% 13.68% -4.20% 106.41% -22.87% -
  Horiz. % 99.48% 51.11% 173.37% 152.51% 159.20% 77.13% 100.00%
P/EPS 482.89 35.38 147.50 120.00 201.92 104.44 335.71 6.24%
  YoY % 1,264.87% -76.01% 22.92% -40.57% 93.34% -68.89% -
  Horiz. % 143.84% 10.54% 43.94% 35.75% 60.15% 31.11% 100.00%
EY 0.21 2.83 0.68 0.83 0.50 0.96 0.30 -5.77%
  YoY % -92.58% 316.18% -18.07% 66.00% -47.92% 220.00% -
  Horiz. % 70.00% 943.33% 226.67% 276.67% 166.67% 320.00% 100.00%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.78 1.88 2.33 2.05 6.45 3.17 3.60 -4.21%
  YoY % 47.87% -19.31% 13.66% -68.22% 103.47% -11.94% -
  Horiz. % 77.22% 52.22% 64.72% 56.94% 179.17% 88.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 -
Price 1.1200 0.7300 0.8100 0.7500 0.9200 0.4350 0.5400 -
P/RPS 20.39 11.38 36.29 33.54 31.90 16.32 26.28 -4.14%
  YoY % 79.17% -68.64% 8.20% 5.14% 95.47% -37.90% -
  Horiz. % 77.59% 43.30% 138.09% 127.63% 121.39% 62.10% 100.00%
P/EPS 432.67 34.43 135.00 115.38 176.92 96.67 385.71 1.93%
  YoY % 1,156.67% -74.50% 17.00% -34.78% 83.01% -74.94% -
  Horiz. % 112.17% 8.93% 35.00% 29.91% 45.87% 25.06% 100.00%
EY 0.23 2.90 0.74 0.87 0.57 1.03 0.26 -2.02%
  YoY % -92.07% 291.89% -14.94% 52.63% -44.66% 296.15% -
  Horiz. % 88.46% 1,115.38% 284.62% 334.62% 219.23% 396.15% 100.00%
DY 0.00 0.00 1.23 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.49 1.83 2.13 1.97 5.65 2.94 4.13 -8.08%
  YoY % 36.07% -14.08% 8.12% -65.13% 92.18% -28.81% -
  Horiz. % 60.29% 44.31% 51.57% 47.70% 136.80% 71.19% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS