Highlights

[N2N] YoY Quarter Result on 2013-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     4.17%    YoY -     532.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,528 9,812 8,369 8,560 7,472 5,815 4,239 16.36%
  YoY % 7.30% 17.24% -2.23% 14.56% 28.50% 37.18% -
  Horiz. % 248.36% 231.47% 197.43% 201.93% 176.27% 137.18% 100.00%
PBT 2,691 3,247 1,867 1,931 437 553 134 64.79%
  YoY % -17.12% 73.92% -3.31% 341.88% -20.98% 312.69% -
  Horiz. % 2,008.21% 2,423.13% 1,393.28% 1,441.04% 326.12% 412.69% 100.00%
Tax -85 -1,014 80 -58 -141 -114 -1 109.54%
  YoY % 91.62% -1,367.50% 237.93% 58.87% -23.68% -11,300.00% -
  Horiz. % 8,500.00% 101,400.00% -8,000.00% 5,800.00% 14,100.00% 11,400.00% 100.00%
NP 2,606 2,233 1,947 1,873 296 439 133 64.12%
  YoY % 16.70% 14.69% 3.95% 532.77% -32.57% 230.08% -
  Horiz. % 1,959.40% 1,678.95% 1,463.91% 1,408.27% 222.56% 330.08% 100.00%
NP to SH 2,583 2,301 1,947 1,873 296 439 133 63.88%
  YoY % 12.26% 18.18% 3.95% 532.77% -32.57% 230.08% -
  Horiz. % 1,942.11% 1,730.08% 1,463.91% 1,408.27% 222.56% 330.08% 100.00%
Tax Rate 3.16 % 31.23 % -4.28 % 3.00 % 32.27 % 20.61 % 0.75 % 27.06%
  YoY % -89.88% 829.67% -242.67% -90.70% 56.57% 2,648.00% -
  Horiz. % 421.33% 4,164.00% -570.67% 400.00% 4,302.67% 2,748.00% 100.00%
Total Cost 7,922 7,579 6,422 6,687 7,176 5,376 4,106 11.56%
  YoY % 4.53% 18.02% -3.96% -6.81% 33.48% 30.93% -
  Horiz. % 192.94% 184.58% 156.41% 162.86% 174.77% 130.93% 100.00%
Net Worth 178,490 168,150 139,014 48,849 39,575 38,330 35,516 30.85%
  YoY % 6.15% 20.96% 184.58% 23.43% 3.25% 7.92% -
  Horiz. % 502.56% 473.45% 391.41% 137.54% 111.43% 107.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 4,425 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 192.31 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,490 168,150 139,014 48,849 39,575 38,330 35,516 30.85%
  YoY % 6.15% 20.96% 184.58% 23.43% 3.25% 7.92% -
  Horiz. % 502.56% 473.45% 391.41% 137.54% 111.43% 107.92% 100.00%
NOSH 469,712 442,500 375,714 302,096 295,999 297,368 262,500 10.17%
  YoY % 6.15% 17.78% 24.37% 2.06% -0.46% 13.28% -
  Horiz. % 178.94% 168.57% 143.13% 115.08% 112.76% 113.28% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.75 % 22.76 % 23.26 % 21.88 % 3.96 % 7.55 % 3.14 % 41.03%
  YoY % 8.74% -2.15% 6.31% 452.53% -47.55% 140.45% -
  Horiz. % 788.22% 724.84% 740.76% 696.82% 126.11% 240.45% 100.00%
ROE 1.45 % 1.37 % 1.40 % 3.83 % 0.75 % 1.15 % 0.37 % 25.54%
  YoY % 5.84% -2.14% -63.45% 410.67% -34.78% 210.81% -
  Horiz. % 391.89% 370.27% 378.38% 1,035.14% 202.70% 310.81% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.24 2.22 2.23 2.83 2.52 1.96 1.61 5.65%
  YoY % 0.90% -0.45% -21.20% 12.30% 28.57% 21.74% -
  Horiz. % 139.13% 137.89% 138.51% 175.78% 156.52% 121.74% 100.00%
EPS 0.55 0.52 0.52 0.62 0.10 0.15 0.04 54.72%
  YoY % 5.77% 0.00% -16.13% 520.00% -33.33% 275.00% -
  Horiz. % 1,375.00% 1,300.00% 1,300.00% 1,550.00% 250.00% 375.00% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3800 0.3800 0.3700 0.1617 0.1337 0.1289 0.1353 18.76%
  YoY % 0.00% 2.70% 128.82% 20.94% 3.72% -4.73% -
  Horiz. % 280.86% 280.86% 273.47% 119.51% 98.82% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.76 1.64 1.40 1.43 1.25 0.97 0.71 16.32%
  YoY % 7.32% 17.14% -2.10% 14.40% 28.87% 36.62% -
  Horiz. % 247.89% 230.99% 197.18% 201.41% 176.06% 136.62% 100.00%
EPS 0.43 0.38 0.33 0.31 0.05 0.07 0.02 66.68%
  YoY % 13.16% 15.15% 6.45% 520.00% -28.57% 250.00% -
  Horiz. % 2,150.00% 1,900.00% 1,650.00% 1,550.00% 250.00% 350.00% 100.00%
DPS 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2985 0.2812 0.2325 0.0817 0.0662 0.0641 0.0594 30.84%
  YoY % 6.15% 20.95% 184.58% 23.41% 3.28% 7.91% -
  Horiz. % 502.53% 473.40% 391.41% 137.54% 111.45% 107.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7550 0.9800 0.8950 0.4950 0.4600 0.2600 0.2800 -
P/RPS 33.68 44.20 40.18 17.47 18.22 13.30 17.34 11.69%
  YoY % -23.80% 10.00% 129.99% -4.12% 36.99% -23.30% -
  Horiz. % 194.23% 254.90% 231.72% 100.75% 105.07% 76.70% 100.00%
P/EPS 137.29 188.46 172.71 79.84 460.00 176.12 552.63 -20.70%
  YoY % -27.15% 9.12% 116.32% -82.64% 161.19% -68.13% -
  Horiz. % 24.84% 34.10% 31.25% 14.45% 83.24% 31.87% 100.00%
EY 0.73 0.53 0.58 1.25 0.22 0.57 0.18 26.26%
  YoY % 37.74% -8.62% -53.60% 468.18% -61.40% 216.67% -
  Horiz. % 405.56% 294.44% 322.22% 694.44% 122.22% 316.67% 100.00%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.99 2.58 2.42 3.06 3.44 2.02 2.07 -0.65%
  YoY % -22.87% 6.61% -20.92% -11.05% 70.30% -2.42% -
  Horiz. % 96.14% 124.64% 116.91% 147.83% 166.18% 97.58% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 -
Price 0.7450 0.9000 0.8500 0.7750 0.4550 0.4700 0.2700 -
P/RPS 33.24 40.59 38.16 27.35 18.02 24.03 16.72 12.12%
  YoY % -18.11% 6.37% 39.52% 51.78% -25.01% 43.72% -
  Horiz. % 198.80% 242.76% 228.23% 163.58% 107.78% 143.72% 100.00%
P/EPS 135.48 173.08 164.03 125.00 455.00 318.37 532.89 -20.39%
  YoY % -21.72% 5.52% 31.22% -72.53% 42.92% -40.26% -
  Horiz. % 25.42% 32.48% 30.78% 23.46% 85.38% 59.74% 100.00%
EY 0.74 0.58 0.61 0.80 0.22 0.31 0.19 25.41%
  YoY % 27.59% -4.92% -23.75% 263.64% -29.03% 63.16% -
  Horiz. % 389.47% 305.26% 321.05% 421.05% 115.79% 163.16% 100.00%
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.96 2.37 2.30 4.79 3.40 3.65 2.00 -0.34%
  YoY % -17.30% 3.04% -51.98% 40.88% -6.85% 82.50% -
  Horiz. % 98.00% 118.50% 115.00% 239.50% 170.00% 182.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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