Highlights

[N2N] YoY Quarter Result on 2015-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     13.92%    YoY -     42.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 25,683 11,364 10,106 9,301 7,590 6,687 5,973 27.51%
  YoY % 126.00% 12.45% 8.65% 22.54% 13.50% 11.95% -
  Horiz. % 429.98% 190.26% 169.19% 155.72% 127.07% 111.95% 100.00%
PBT 6,740 3,622 2,879 2,255 1,573 1,022 420 58.79%
  YoY % 86.09% 25.81% 27.67% 43.36% 53.91% 143.33% -
  Horiz. % 1,604.76% 862.38% 685.48% 536.90% 374.52% 243.33% 100.00%
Tax -127 -17 0 -37 -19 -15 0 -
  YoY % -647.06% 0.00% 0.00% -94.74% -26.67% 0.00% -
  Horiz. % 846.67% 113.33% -0.00% 246.67% 126.67% 100.00% -
NP 6,613 3,605 2,879 2,218 1,554 1,007 420 58.28%
  YoY % 83.44% 25.22% 29.80% 42.73% 54.32% 139.76% -
  Horiz. % 1,574.52% 858.33% 685.48% 528.10% 370.00% 239.76% 100.00%
NP to SH 6,693 3,624 2,902 2,218 1,554 1,007 420 58.60%
  YoY % 84.69% 24.88% 30.84% 42.73% 54.32% 139.76% -
  Horiz. % 1,593.57% 862.86% 690.95% 528.10% 370.00% 239.76% 100.00%
Tax Rate 1.88 % 0.47 % - % 1.64 % 1.21 % 1.47 % - % -
  YoY % 300.00% 0.00% 0.00% 35.54% -17.69% 0.00% -
  Horiz. % 127.89% 31.97% 0.00% 111.56% 82.31% 100.00% -
Total Cost 19,070 7,759 7,227 7,083 6,036 5,680 5,553 22.82%
  YoY % 145.78% 7.36% 2.03% 17.35% 6.27% 2.29% -
  Horiz. % 343.42% 139.73% 130.15% 127.55% 108.70% 102.29% 100.00%
Net Worth 182,782 183,553 177,864 164,132 53,675 40,576 38,699 29.51%
  YoY % -0.42% 3.20% 8.37% 205.79% 32.28% 4.85% -
  Horiz. % 472.31% 474.30% 459.60% 424.11% 138.70% 104.85% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 14,430 - - - 4,662 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 309.53% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 215.60 % - % - % - % 300.00 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.87% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 182,782 183,553 177,864 164,132 53,675 40,576 38,699 29.51%
  YoY % -0.42% 3.20% 8.37% 205.79% 32.28% 4.85% -
  Horiz. % 472.31% 474.30% 459.60% 424.11% 138.70% 104.85% 100.00%
NOSH 481,006 470,649 468,064 443,600 310,800 296,176 299,999 8.18%
  YoY % 2.20% 0.55% 5.51% 42.73% 4.94% -1.27% -
  Horiz. % 160.34% 156.88% 156.02% 147.87% 103.60% 98.73% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 25.75 % 31.72 % 28.49 % 23.85 % 20.47 % 15.06 % 7.03 % 24.14%
  YoY % -18.82% 11.34% 19.45% 16.51% 35.92% 114.22% -
  Horiz. % 366.29% 451.21% 405.26% 339.26% 291.18% 214.22% 100.00%
ROE 3.66 % 1.97 % 1.63 % 1.35 % 2.90 % 2.48 % 1.09 % 22.36%
  YoY % 85.79% 20.86% 20.74% -53.45% 16.94% 127.52% -
  Horiz. % 335.78% 180.73% 149.54% 123.85% 266.06% 227.52% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.34 2.41 2.16 2.10 2.44 2.26 1.99 17.87%
  YoY % 121.58% 11.57% 2.86% -13.93% 7.96% 13.57% -
  Horiz. % 268.34% 121.11% 108.54% 105.53% 122.61% 113.57% 100.00%
EPS 1.39 0.77 0.62 0.50 0.50 0.34 0.14 46.58%
  YoY % 80.52% 24.19% 24.00% 0.00% 47.06% 142.86% -
  Horiz. % 992.86% 550.00% 442.86% 357.14% 357.14% 242.86% 100.00%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3800 0.3900 0.3800 0.3700 0.1727 0.1370 0.1290 19.72%
  YoY % -2.56% 2.63% 2.70% 114.24% 26.06% 6.20% -
  Horiz. % 294.57% 302.33% 294.57% 286.82% 133.88% 106.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.30 1.90 1.69 1.56 1.27 1.12 1.00 27.51%
  YoY % 126.32% 12.43% 8.33% 22.83% 13.39% 12.00% -
  Horiz. % 430.00% 190.00% 169.00% 156.00% 127.00% 112.00% 100.00%
EPS 1.12 0.61 0.49 0.37 0.26 0.17 0.07 58.71%
  YoY % 83.61% 24.49% 32.43% 42.31% 52.94% 142.86% -
  Horiz. % 1,600.00% 871.43% 700.00% 528.57% 371.43% 242.86% 100.00%
DPS 2.41 0.00 0.00 0.00 0.78 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 308.97% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3057 0.3070 0.2975 0.2745 0.0898 0.0679 0.0647 29.52%
  YoY % -0.42% 3.19% 8.38% 205.68% 32.25% 4.95% -
  Horiz. % 472.49% 474.50% 459.81% 424.27% 138.79% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.7650 0.7250 0.8750 0.8350 0.8100 0.4250 0.4600 -
P/RPS 14.33 30.03 40.53 39.82 33.17 18.82 23.10 -7.65%
  YoY % -52.28% -25.91% 1.78% 20.05% 76.25% -18.53% -
  Horiz. % 62.03% 130.00% 175.45% 172.38% 143.59% 81.47% 100.00%
P/EPS 54.98 94.16 141.13 167.00 162.00 125.00 328.57 -25.76%
  YoY % -41.61% -33.28% -15.49% 3.09% 29.60% -61.96% -
  Horiz. % 16.73% 28.66% 42.95% 50.83% 49.30% 38.04% 100.00%
EY 1.82 1.06 0.71 0.60 0.62 0.80 0.30 35.03%
  YoY % 71.70% 49.30% 18.33% -3.23% -22.50% 166.67% -
  Horiz. % 606.67% 353.33% 236.67% 200.00% 206.67% 266.67% 100.00%
DY 3.92 0.00 0.00 0.00 1.85 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.89% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.01 1.86 2.30 2.26 4.69 3.10 3.57 -9.13%
  YoY % 8.06% -19.13% 1.77% -51.81% 51.29% -13.17% -
  Horiz. % 56.30% 52.10% 64.43% 63.31% 131.37% 86.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 24/05/12 -
Price 1.0800 0.7900 0.8000 0.8250 1.0400 0.4350 0.4500 -
P/RPS 20.23 32.72 37.05 39.35 42.59 19.27 22.60 -1.83%
  YoY % -38.17% -11.69% -5.84% -7.61% 121.02% -14.73% -
  Horiz. % 89.51% 144.78% 163.94% 174.12% 188.45% 85.27% 100.00%
P/EPS 77.62 102.60 129.03 165.00 208.00 127.94 321.43 -21.08%
  YoY % -24.35% -20.48% -21.80% -20.67% 62.58% -60.20% -
  Horiz. % 24.15% 31.92% 40.14% 51.33% 64.71% 39.80% 100.00%
EY 1.29 0.97 0.78 0.61 0.48 0.78 0.31 26.81%
  YoY % 32.99% 24.36% 27.87% 27.08% -38.46% 151.61% -
  Horiz. % 416.13% 312.90% 251.61% 196.77% 154.84% 251.61% 100.00%
DY 2.78 0.00 0.00 0.00 1.44 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.84 2.03 2.11 2.23 6.02 3.18 3.49 -3.38%
  YoY % 39.90% -3.79% -5.38% -62.96% 89.31% -8.88% -
  Horiz. % 81.38% 58.17% 60.46% 63.90% 172.49% 91.12% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers