Highlights

[N2N] YoY Quarter Result on 2014-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     1.25%    YoY -     3.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 27,669 10,528 9,812 8,369 8,560 7,472 5,815 29.66%
  YoY % 162.81% 7.30% 17.24% -2.23% 14.56% 28.50% -
  Horiz. % 475.82% 181.05% 168.74% 143.92% 147.21% 128.50% 100.00%
PBT 7,758 2,691 3,247 1,867 1,931 437 553 55.24%
  YoY % 188.29% -17.12% 73.92% -3.31% 341.88% -20.98% -
  Horiz. % 1,402.89% 486.62% 587.16% 337.61% 349.19% 79.02% 100.00%
Tax -1,365 -85 -1,014 80 -58 -141 -114 51.20%
  YoY % -1,505.88% 91.62% -1,367.50% 237.93% 58.87% -23.68% -
  Horiz. % 1,197.37% 74.56% 889.47% -70.18% 50.88% 123.68% 100.00%
NP 6,393 2,606 2,233 1,947 1,873 296 439 56.21%
  YoY % 145.32% 16.70% 14.69% 3.95% 532.77% -32.57% -
  Horiz. % 1,456.26% 593.62% 508.66% 443.51% 426.65% 67.43% 100.00%
NP to SH 6,469 2,583 2,301 1,947 1,873 296 439 56.51%
  YoY % 150.45% 12.26% 18.18% 3.95% 532.77% -32.57% -
  Horiz. % 1,473.58% 588.38% 524.15% 443.51% 426.65% 67.43% 100.00%
Tax Rate 17.59 % 3.16 % 31.23 % -4.28 % 3.00 % 32.27 % 20.61 % -2.60%
  YoY % 456.65% -89.88% 829.67% -242.67% -90.70% 56.57% -
  Horiz. % 85.35% 15.33% 151.53% -20.77% 14.56% 156.57% 100.00%
Total Cost 21,276 7,922 7,579 6,422 6,687 7,176 5,376 25.74%
  YoY % 168.57% 4.53% 18.02% -3.96% -6.81% 33.48% -
  Horiz. % 395.76% 147.36% 140.98% 119.46% 124.39% 133.48% 100.00%
Net Worth 187,914 178,490 168,150 139,014 48,849 39,575 38,330 30.31%
  YoY % 5.28% 6.15% 20.96% 184.58% 23.43% 3.25% -
  Horiz. % 490.24% 465.66% 438.68% 362.67% 127.44% 103.25% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 4,425 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 192.31 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 187,914 178,490 168,150 139,014 48,849 39,575 38,330 30.31%
  YoY % 5.28% 6.15% 20.96% 184.58% 23.43% 3.25% -
  Horiz. % 490.24% 465.66% 438.68% 362.67% 127.44% 103.25% 100.00%
NOSH 469,785 469,712 442,500 375,714 302,096 295,999 297,368 7.91%
  YoY % 0.02% 6.15% 17.78% 24.37% 2.06% -0.46% -
  Horiz. % 157.98% 157.96% 148.81% 126.35% 101.59% 99.54% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 23.11 % 24.75 % 22.76 % 23.26 % 21.88 % 3.96 % 7.55 % 20.48%
  YoY % -6.63% 8.74% -2.15% 6.31% 452.53% -47.55% -
  Horiz. % 306.09% 327.81% 301.46% 308.08% 289.80% 52.45% 100.00%
ROE 3.44 % 1.45 % 1.37 % 1.40 % 3.83 % 0.75 % 1.15 % 20.02%
  YoY % 137.24% 5.84% -2.14% -63.45% 410.67% -34.78% -
  Horiz. % 299.13% 126.09% 119.13% 121.74% 333.04% 65.22% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.89 2.24 2.22 2.23 2.83 2.52 1.96 20.11%
  YoY % 162.95% 0.90% -0.45% -21.20% 12.30% 28.57% -
  Horiz. % 300.51% 114.29% 113.27% 113.78% 144.39% 128.57% 100.00%
EPS 1.38 0.55 0.52 0.52 0.62 0.10 0.15 44.71%
  YoY % 150.91% 5.77% 0.00% -16.13% 520.00% -33.33% -
  Horiz. % 920.00% 366.67% 346.67% 346.67% 413.33% 66.67% 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 0.4000 0.3800 0.3800 0.3700 0.1617 0.1337 0.1289 20.75%
  YoY % 5.26% 0.00% 2.70% 128.82% 20.94% 3.72% -
  Horiz. % 310.32% 294.80% 294.80% 287.04% 125.45% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.63 1.76 1.64 1.40 1.43 1.25 0.97 29.73%
  YoY % 163.07% 7.32% 17.14% -2.10% 14.40% 28.87% -
  Horiz. % 477.32% 181.44% 169.07% 144.33% 147.42% 128.87% 100.00%
EPS 1.08 0.43 0.38 0.33 0.31 0.05 0.07 57.72%
  YoY % 151.16% 13.16% 15.15% 6.45% 520.00% -28.57% -
  Horiz. % 1,542.86% 614.29% 542.86% 471.43% 442.86% 71.43% 100.00%
DPS 0.00 0.00 0.74 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 0.3143 0.2985 0.2812 0.2325 0.0817 0.0662 0.0641 30.31%
  YoY % 5.29% 6.15% 20.95% 184.58% 23.41% 3.28% -
  Horiz. % 490.33% 465.68% 438.69% 362.71% 127.46% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.9200 0.7550 0.9800 0.8950 0.4950 0.4600 0.2600 -
P/RPS 15.62 33.68 44.20 40.18 17.47 18.22 13.30 2.71%
  YoY % -53.62% -23.80% 10.00% 129.99% -4.12% 36.99% -
  Horiz. % 117.44% 253.23% 332.33% 302.11% 131.35% 136.99% 100.00%
P/EPS 66.81 137.29 188.46 172.71 79.84 460.00 176.12 -14.91%
  YoY % -51.34% -27.15% 9.12% 116.32% -82.64% 161.19% -
  Horiz. % 37.93% 77.95% 107.01% 98.06% 45.33% 261.19% 100.00%
EY 1.50 0.73 0.53 0.58 1.25 0.22 0.57 17.48%
  YoY % 105.48% 37.74% -8.62% -53.60% 468.18% -61.40% -
  Horiz. % 263.16% 128.07% 92.98% 101.75% 219.30% 38.60% 100.00%
DY 0.00 0.00 1.02 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 2.30 1.99 2.58 2.42 3.06 3.44 2.02 2.19%
  YoY % 15.58% -22.87% 6.61% -20.92% -11.05% 70.30% -
  Horiz. % 113.86% 98.51% 127.72% 119.80% 151.49% 170.30% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 -
Price 0.9950 0.7450 0.9000 0.8500 0.7750 0.4550 0.4700 -
P/RPS 16.89 33.24 40.59 38.16 27.35 18.02 24.03 -5.70%
  YoY % -49.19% -18.11% 6.37% 39.52% 51.78% -25.01% -
  Horiz. % 70.29% 138.33% 168.91% 158.80% 113.82% 74.99% 100.00%
P/EPS 72.26 135.48 173.08 164.03 125.00 455.00 318.37 -21.88%
  YoY % -46.66% -21.72% 5.52% 31.22% -72.53% 42.92% -
  Horiz. % 22.70% 42.55% 54.36% 51.52% 39.26% 142.92% 100.00%
EY 1.38 0.74 0.58 0.61 0.80 0.22 0.31 28.23%
  YoY % 86.49% 27.59% -4.92% -23.75% 263.64% -29.03% -
  Horiz. % 445.16% 238.71% 187.10% 196.77% 258.06% 70.97% 100.00%
DY 0.00 0.00 1.11 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 1.96 2.37 2.30 4.79 3.40 3.65 -6.17%
  YoY % 27.04% -17.30% 3.04% -51.98% 40.88% -6.85% -
  Horiz. % 68.22% 53.70% 64.93% 63.01% 131.23% 93.15% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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