Highlights

[N2N] YoY Quarter Result on 2011-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     174.53%    YoY -     230.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 8,369 8,560 7,472 5,815 4,239 2,582 5,267 8.02%
  YoY % -2.23% 14.56% 28.50% 37.18% 64.18% -50.98% -
  Horiz. % 158.90% 162.52% 141.86% 110.40% 80.48% 49.02% 100.00%
PBT 1,867 1,931 437 553 134 -11,074 -4,877 -
  YoY % -3.31% 341.88% -20.98% 312.69% 101.21% -127.07% -
  Horiz. % -38.28% -39.59% -8.96% -11.34% -2.75% 227.07% 100.00%
Tax 80 -58 -141 -114 -1 -39 3 72.80%
  YoY % 237.93% 58.87% -23.68% -11,300.00% 97.44% -1,400.00% -
  Horiz. % 2,666.67% -1,933.33% -4,700.00% -3,800.00% -33.33% -1,300.00% 100.00%
NP 1,947 1,873 296 439 133 -11,113 -4,874 -
  YoY % 3.95% 532.77% -32.57% 230.08% 101.20% -128.01% -
  Horiz. % -39.95% -38.43% -6.07% -9.01% -2.73% 228.01% 100.00%
NP to SH 1,947 1,873 296 439 133 -11,113 -4,874 -
  YoY % 3.95% 532.77% -32.57% 230.08% 101.20% -128.01% -
  Horiz. % -39.95% -38.43% -6.07% -9.01% -2.73% 228.01% 100.00%
Tax Rate -4.28 % 3.00 % 32.27 % 20.61 % 0.75 % - % - % -
  YoY % -242.67% -90.70% 56.57% 2,648.00% 0.00% 0.00% -
  Horiz. % -570.67% 400.00% 4,302.67% 2,748.00% 100.00% - -
Total Cost 6,422 6,687 7,176 5,376 4,106 13,695 10,141 -7.33%
  YoY % -3.96% -6.81% 33.48% 30.93% -70.02% 35.05% -
  Horiz. % 63.33% 65.94% 70.76% 53.01% 40.49% 135.05% 100.00%
Net Worth 139,014 48,849 39,575 38,330 35,516 46,917 68,211 12.59%
  YoY % 184.58% 23.43% 3.25% 7.92% -24.30% -31.22% -
  Horiz. % 203.80% 71.61% 58.02% 56.19% 52.07% 68.78% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 139,014 48,849 39,575 38,330 35,516 46,917 68,211 12.59%
  YoY % 184.58% 23.43% 3.25% 7.92% -24.30% -31.22% -
  Horiz. % 203.80% 71.61% 58.02% 56.19% 52.07% 68.78% 100.00%
NOSH 375,714 302,096 295,999 297,368 262,500 298,834 297,607 3.96%
  YoY % 24.37% 2.06% -0.46% 13.28% -12.16% 0.41% -
  Horiz. % 126.24% 101.51% 99.46% 99.92% 88.20% 100.41% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 23.26 % 21.88 % 3.96 % 7.55 % 3.14 % -430.40 % -92.54 % -
  YoY % 6.31% 452.53% -47.55% 140.45% 100.73% -365.10% -
  Horiz. % -25.14% -23.64% -4.28% -8.16% -3.39% 465.10% 100.00%
ROE 1.40 % 3.83 % 0.75 % 1.15 % 0.37 % -23.69 % -7.15 % -
  YoY % -63.45% 410.67% -34.78% 210.81% 101.56% -231.33% -
  Horiz. % -19.58% -53.57% -10.49% -16.08% -5.17% 331.33% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.23 2.83 2.52 1.96 1.61 0.86 1.77 3.92%
  YoY % -21.20% 12.30% 28.57% 21.74% 87.21% -51.41% -
  Horiz. % 125.99% 159.89% 142.37% 110.73% 90.96% 48.59% 100.00%
EPS 0.52 0.62 0.10 0.15 0.04 -3.72 -1.63 -
  YoY % -16.13% 520.00% -33.33% 275.00% 101.08% -128.22% -
  Horiz. % -31.90% -38.04% -6.13% -9.20% -2.45% 228.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.1617 0.1337 0.1289 0.1353 0.1570 0.2292 8.31%
  YoY % 128.82% 20.94% 3.72% -4.73% -13.82% -31.50% -
  Horiz. % 161.43% 70.55% 58.33% 56.24% 59.03% 68.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.40 1.43 1.25 0.97 0.71 0.43 0.88 8.04%
  YoY % -2.10% 14.40% 28.87% 36.62% 65.12% -51.14% -
  Horiz. % 159.09% 162.50% 142.05% 110.23% 80.68% 48.86% 100.00%
EPS 0.33 0.31 0.05 0.07 0.02 -1.86 -0.82 -
  YoY % 6.45% 520.00% -28.57% 250.00% 101.08% -126.83% -
  Horiz. % -40.24% -37.80% -6.10% -8.54% -2.44% 226.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2325 0.0817 0.0662 0.0641 0.0594 0.0785 0.1141 12.59%
  YoY % 184.58% 23.41% 3.28% 7.91% -24.33% -31.20% -
  Horiz. % 203.77% 71.60% 58.02% 56.18% 52.06% 68.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8950 0.4950 0.4600 0.2600 0.2800 0.3100 0.3000 -
P/RPS 40.18 17.47 18.22 13.30 17.34 35.88 16.95 15.46%
  YoY % 129.99% -4.12% 36.99% -23.30% -51.67% 111.68% -
  Horiz. % 237.05% 103.07% 107.49% 78.47% 102.30% 211.68% 100.00%
P/EPS 172.71 79.84 460.00 176.12 552.63 -8.34 -18.32 -
  YoY % 116.32% -82.64% 161.19% -68.13% 6,726.26% 54.48% -
  Horiz. % -942.74% -435.81% -2,510.92% -961.35% -3,016.54% 45.52% 100.00%
EY 0.58 1.25 0.22 0.57 0.18 -12.00 -5.46 -
  YoY % -53.60% 468.18% -61.40% 216.67% 101.50% -119.78% -
  Horiz. % -10.62% -22.89% -4.03% -10.44% -3.30% 219.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.42 3.06 3.44 2.02 2.07 1.97 1.31 10.77%
  YoY % -20.92% -11.05% 70.30% -2.42% 5.08% 50.38% -
  Horiz. % 184.73% 233.59% 262.60% 154.20% 158.02% 150.38% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 27/02/09 -
Price 0.8500 0.7750 0.4550 0.4700 0.2700 0.2800 0.4500 -
P/RPS 38.16 27.35 18.02 24.03 16.72 32.41 25.43 7.00%
  YoY % 39.52% 51.78% -25.01% 43.72% -48.41% 27.45% -
  Horiz. % 150.06% 107.55% 70.86% 94.49% 65.75% 127.45% 100.00%
P/EPS 164.03 125.00 455.00 318.37 532.89 -7.53 -27.48 -
  YoY % 31.22% -72.53% 42.92% -40.26% 7,176.89% 72.60% -
  Horiz. % -596.91% -454.88% -1,655.75% -1,158.55% -1,939.19% 27.40% 100.00%
EY 0.61 0.80 0.22 0.31 0.19 -13.28 -3.64 -
  YoY % -23.75% 263.64% -29.03% 63.16% 101.43% -264.84% -
  Horiz. % -16.76% -21.98% -6.04% -8.52% -5.22% 364.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.30 4.79 3.40 3.65 2.00 1.78 1.96 2.70%
  YoY % -51.98% 40.88% -6.85% 82.50% 12.36% -9.18% -
  Horiz. % 117.35% 244.39% 173.47% 186.22% 102.04% 90.82% 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
 
 

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