Highlights

[N2N] YoY TTM Result on 2010-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     12.75%    YoY -     -32.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 29,070 24,476 16,212 12,812 17,621 28,033 25,674 2.09%
  YoY % 18.77% 50.97% 26.54% -27.29% -37.14% 9.19% -
  Horiz. % 113.23% 95.33% 63.15% 49.90% 68.63% 109.19% 100.00%
PBT 3,493 1,023 -5,726 -15,589 -11,830 15,303 16,854 -23.05%
  YoY % 241.45% 117.87% 63.27% -31.78% -177.31% -9.20% -
  Horiz. % 20.73% 6.07% -33.97% -92.49% -70.19% 90.80% 100.00%
Tax -185 -322 -4 -39 3 -143 -89 12.96%
  YoY % 42.55% -7,950.00% 89.74% -1,400.00% 102.10% -60.67% -
  Horiz. % 207.87% 361.80% 4.49% 43.82% -3.37% 160.67% 100.00%
NP 3,308 701 -5,730 -15,628 -11,827 15,160 16,765 -23.68%
  YoY % 371.90% 112.23% 63.34% -32.14% -178.01% -9.57% -
  Horiz. % 19.73% 4.18% -34.18% -93.22% -70.55% 90.43% 100.00%
NP to SH 3,308 701 -5,730 -15,628 -11,827 15,160 16,765 -23.68%
  YoY % 371.90% 112.23% 63.34% -32.14% -178.01% -9.57% -
  Horiz. % 19.73% 4.18% -34.18% -93.22% -70.55% 90.43% 100.00%
Tax Rate 5.30 % 31.48 % - % - % - % 0.93 % 0.53 % 46.73%
  YoY % -83.16% 0.00% 0.00% 0.00% 0.00% 75.47% -
  Horiz. % 1,000.00% 5,939.62% 0.00% 0.00% 0.00% 175.47% 100.00%
Total Cost 25,762 23,775 21,942 28,440 29,448 12,873 8,909 19.34%
  YoY % 8.36% 8.35% -22.85% -3.42% 128.76% 44.49% -
  Horiz. % 289.17% 266.86% 246.29% 319.23% 330.54% 144.49% 100.00%
Net Worth 44,888 40,206 39,978 44,913 60,189 72,488 52,456 -2.56%
  YoY % 11.64% 0.57% -10.99% -25.38% -16.97% 38.19% -
  Horiz. % 85.57% 76.65% 76.21% 85.62% 114.74% 138.19% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 3,002 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 19.81 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 44,888 40,206 39,978 44,913 60,189 72,488 52,456 -2.56%
  YoY % 11.64% 0.57% -10.99% -25.38% -16.97% 38.19% -
  Horiz. % 85.57% 76.65% 76.21% 85.62% 114.74% 138.19% 100.00%
NOSH 302,888 307,857 307,999 299,423 297,674 300,281 262,018 2.44%
  YoY % -1.61% -0.05% 2.86% 0.59% -0.87% 14.60% -
  Horiz. % 115.60% 117.49% 117.55% 114.28% 113.61% 114.60% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.38 % 2.86 % -35.34 % -121.98 % -67.12 % 54.08 % 65.30 % -25.24%
  YoY % 297.90% 108.09% 71.03% -81.73% -224.11% -17.18% -
  Horiz. % 17.43% 4.38% -54.12% -186.80% -102.79% 82.82% 100.00%
ROE 7.37 % 1.74 % -14.33 % -34.80 % -19.65 % 20.91 % 31.96 % -21.67%
  YoY % 323.56% 112.14% 58.82% -77.10% -193.97% -34.57% -
  Horiz. % 23.06% 5.44% -44.84% -108.89% -61.48% 65.43% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.60 7.95 5.26 4.28 5.92 9.34 9.80 -0.34%
  YoY % 20.75% 51.14% 22.90% -27.70% -36.62% -4.69% -
  Horiz. % 97.96% 81.12% 53.67% 43.67% 60.41% 95.31% 100.00%
EPS 1.09 0.23 -1.86 -5.22 -3.97 5.05 6.40 -25.53%
  YoY % 373.91% 112.37% 64.37% -31.49% -178.61% -21.09% -
  Horiz. % 17.03% 3.59% -29.06% -81.56% -62.03% 78.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1482 0.1306 0.1298 0.1500 0.2022 0.2414 0.2002 -4.88%
  YoY % 13.48% 0.62% -13.47% -25.82% -16.24% 20.58% -
  Horiz. % 74.03% 65.23% 64.84% 74.93% 101.00% 120.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.86 4.09 2.71 2.14 2.95 4.69 4.29 2.10%
  YoY % 18.83% 50.92% 26.64% -27.46% -37.10% 9.32% -
  Horiz. % 113.29% 95.34% 63.17% 49.88% 68.76% 109.32% 100.00%
EPS 0.55 0.12 -0.96 -2.61 -1.98 2.54 2.80 -23.74%
  YoY % 358.33% 112.50% 63.22% -31.82% -177.95% -9.29% -
  Horiz. % 19.64% 4.29% -34.29% -93.21% -70.71% 90.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0751 0.0672 0.0669 0.0751 0.1007 0.1212 0.0877 -2.55%
  YoY % 11.76% 0.45% -10.92% -25.42% -16.91% 38.20% -
  Horiz. % 85.63% 76.62% 76.28% 85.63% 114.82% 138.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.4700 0.4700 0.2400 0.2700 0.3500 0.5200 2.2300 -
P/RPS 4.90 5.91 4.56 6.31 5.91 5.57 22.76 -22.56%
  YoY % -17.09% 29.61% -27.73% 6.77% 6.10% -75.53% -
  Horiz. % 21.53% 25.97% 20.04% 27.72% 25.97% 24.47% 100.00%
P/EPS 43.03 206.41 -12.90 -5.17 -8.81 10.30 34.85 3.57%
  YoY % -79.15% 1,700.08% -149.52% 41.32% -185.53% -70.44% -
  Horiz. % 123.47% 592.28% -37.02% -14.84% -25.28% 29.56% 100.00%
EY 2.32 0.48 -7.75 -19.33 -11.35 9.71 2.87 -3.48%
  YoY % 383.33% 106.19% 59.91% -70.31% -216.89% 238.33% -
  Horiz. % 80.84% 16.72% -270.03% -673.52% -395.47% 338.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.92 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.17 3.60 1.85 1.80 1.73 2.15 11.14 -18.88%
  YoY % -11.94% 94.59% 2.78% 4.05% -19.53% -80.70% -
  Horiz. % 28.46% 32.32% 16.61% 16.16% 15.53% 19.30% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 24/08/11 24/08/10 24/08/09 26/08/08 27/08/07 -
Price 0.4350 0.5400 0.2500 0.3000 0.2900 0.4400 1.8300 -
P/RPS 4.53 6.79 4.75 7.01 4.90 4.71 18.68 -21.01%
  YoY % -33.28% 42.95% -32.24% 43.06% 4.03% -74.79% -
  Horiz. % 24.25% 36.35% 25.43% 37.53% 26.23% 25.21% 100.00%
P/EPS 39.83 237.15 -13.44 -5.75 -7.30 8.72 28.60 5.67%
  YoY % -83.20% 1,864.51% -133.74% 21.23% -183.72% -69.51% -
  Horiz. % 139.27% 829.20% -46.99% -20.10% -25.52% 30.49% 100.00%
EY 2.51 0.42 -7.44 -17.40 -13.70 11.47 3.50 -5.39%
  YoY % 497.62% 105.65% 57.24% -27.01% -219.44% 227.71% -
  Horiz. % 71.71% 12.00% -212.57% -497.14% -391.43% 327.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.94 4.13 1.93 2.00 1.43 1.82 9.14 -17.21%
  YoY % -28.81% 113.99% -3.50% 39.86% -21.43% -80.09% -
  Horiz. % 32.17% 45.19% 21.12% 21.88% 15.65% 19.91% 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
 
 

190  580  601  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.865+0.155 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.255-0.065 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.20+0.24 
 DGB 0.11-0.015 
 DNEX-WD 0.04+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