Highlights

[N2N] YoY TTM Result on 2011-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     19.67%    YoY -     63.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 33,126 29,070 24,476 16,212 12,812 17,621 28,033 2.82%
  YoY % 13.95% 18.77% 50.97% 26.54% -27.29% -37.14% -
  Horiz. % 118.17% 103.70% 87.31% 57.83% 45.70% 62.86% 100.00%
PBT 6,972 3,493 1,023 -5,726 -15,589 -11,830 15,303 -12.28%
  YoY % 99.60% 241.45% 117.87% 63.27% -31.78% -177.31% -
  Horiz. % 45.56% 22.83% 6.68% -37.42% -101.87% -77.31% 100.00%
Tax -130 -185 -322 -4 -39 3 -143 -1.58%
  YoY % 29.73% 42.55% -7,950.00% 89.74% -1,400.00% 102.10% -
  Horiz. % 90.91% 129.37% 225.17% 2.80% 27.27% -2.10% 100.00%
NP 6,842 3,308 701 -5,730 -15,628 -11,827 15,160 -12.41%
  YoY % 106.83% 371.90% 112.23% 63.34% -32.14% -178.01% -
  Horiz. % 45.13% 21.82% 4.62% -37.80% -103.09% -78.01% 100.00%
NP to SH 6,842 3,308 701 -5,730 -15,628 -11,827 15,160 -12.41%
  YoY % 106.83% 371.90% 112.23% 63.34% -32.14% -178.01% -
  Horiz. % 45.13% 21.82% 4.62% -37.80% -103.09% -78.01% 100.00%
Tax Rate 1.86 % 5.30 % 31.48 % - % - % - % 0.93 % 12.24%
  YoY % -64.91% -83.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 569.89% 3,384.95% 0.00% 0.00% 0.00% 100.00%
Total Cost 26,284 25,762 23,775 21,942 28,440 29,448 12,873 12.63%
  YoY % 2.03% 8.36% 8.35% -22.85% -3.42% 128.76% -
  Horiz. % 204.18% 200.12% 184.69% 170.45% 220.93% 228.76% 100.00%
Net Worth 50,655 44,888 40,206 39,978 44,913 60,189 72,488 -5.80%
  YoY % 12.85% 11.64% 0.57% -10.99% -25.38% -16.97% -
  Horiz. % 69.88% 61.92% 55.47% 55.15% 61.96% 83.03% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,662 0 0 0 0 0 3,002 7.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.25% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 68.14 % - % - % - % - % - % 19.81 % 22.85%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 343.97% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 50,655 44,888 40,206 39,978 44,913 60,189 72,488 -5.80%
  YoY % 12.85% 11.64% 0.57% -10.99% -25.38% -16.97% -
  Horiz. % 69.88% 61.92% 55.47% 55.15% 61.96% 83.03% 100.00%
NOSH 310,961 302,888 307,857 307,999 299,423 297,674 300,281 0.58%
  YoY % 2.67% -1.61% -0.05% 2.86% 0.59% -0.87% -
  Horiz. % 103.56% 100.87% 102.52% 102.57% 99.71% 99.13% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.65 % 11.38 % 2.86 % -35.34 % -121.98 % -67.12 % 54.08 % -14.82%
  YoY % 81.46% 297.90% 108.09% 71.03% -81.73% -224.11% -
  Horiz. % 38.18% 21.04% 5.29% -65.35% -225.55% -124.11% 100.00%
ROE 13.51 % 7.37 % 1.74 % -14.33 % -34.80 % -19.65 % 20.91 % -7.02%
  YoY % 83.31% 323.56% 112.14% 58.82% -77.10% -193.97% -
  Horiz. % 64.61% 35.25% 8.32% -68.53% -166.43% -93.97% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.65 9.60 7.95 5.26 4.28 5.92 9.34 2.21%
  YoY % 10.94% 20.75% 51.14% 22.90% -27.70% -36.62% -
  Horiz. % 114.03% 102.78% 85.12% 56.32% 45.82% 63.38% 100.00%
EPS 2.20 1.09 0.23 -1.86 -5.22 -3.97 5.05 -12.93%
  YoY % 101.83% 373.91% 112.37% 64.37% -31.49% -178.61% -
  Horiz. % 43.56% 21.58% 4.55% -36.83% -103.37% -78.61% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1629 0.1482 0.1306 0.1298 0.1500 0.2022 0.2414 -6.34%
  YoY % 9.92% 13.48% 0.62% -13.47% -25.82% -16.24% -
  Horiz. % 67.48% 61.39% 54.10% 53.77% 62.14% 83.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.54 4.86 4.09 2.71 2.14 2.95 4.69 2.81%
  YoY % 13.99% 18.83% 50.92% 26.64% -27.46% -37.10% -
  Horiz. % 118.12% 103.62% 87.21% 57.78% 45.63% 62.90% 100.00%
EPS 1.14 0.55 0.12 -0.96 -2.61 -1.98 2.54 -12.49%
  YoY % 107.27% 358.33% 112.50% 63.22% -31.82% -177.95% -
  Horiz. % 44.88% 21.65% 4.72% -37.80% -102.76% -77.95% 100.00%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.50 7.69%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0847 0.0751 0.0672 0.0669 0.0751 0.1007 0.1212 -5.79%
  YoY % 12.78% 11.76% 0.45% -10.92% -25.42% -16.91% -
  Horiz. % 69.88% 61.96% 55.45% 55.20% 61.96% 83.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.0500 0.4700 0.4700 0.2400 0.2700 0.3500 0.5200 -
P/RPS 9.86 4.90 5.91 4.56 6.31 5.91 5.57 9.98%
  YoY % 101.22% -17.09% 29.61% -27.73% 6.77% 6.10% -
  Horiz. % 177.02% 87.97% 106.10% 81.87% 113.29% 106.10% 100.00%
P/EPS 47.72 43.03 206.41 -12.90 -5.17 -8.81 10.30 29.10%
  YoY % 10.90% -79.15% 1,700.08% -149.52% 41.32% -185.53% -
  Horiz. % 463.30% 417.77% 2,003.98% -125.24% -50.19% -85.53% 100.00%
EY 2.10 2.32 0.48 -7.75 -19.33 -11.35 9.71 -22.52%
  YoY % -9.48% 383.33% 106.19% 59.91% -70.31% -216.89% -
  Horiz. % 21.63% 23.89% 4.94% -79.81% -199.07% -116.89% 100.00%
DY 1.43 0.00 0.00 0.00 0.00 0.00 1.92 -4.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.48% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 6.45 3.17 3.60 1.85 1.80 1.73 2.15 20.08%
  YoY % 103.47% -11.94% 94.59% 2.78% 4.05% -19.53% -
  Horiz. % 300.00% 147.44% 167.44% 86.05% 83.72% 80.47% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 24/08/09 26/08/08 -
Price 0.9200 0.4350 0.5400 0.2500 0.3000 0.2900 0.4400 -
P/RPS 8.64 4.53 6.79 4.75 7.01 4.90 4.71 10.64%
  YoY % 90.73% -33.28% 42.95% -32.24% 43.06% 4.03% -
  Horiz. % 183.44% 96.18% 144.16% 100.85% 148.83% 104.03% 100.00%
P/EPS 41.81 39.83 237.15 -13.44 -5.75 -7.30 8.72 29.84%
  YoY % 4.97% -83.20% 1,864.51% -133.74% 21.23% -183.72% -
  Horiz. % 479.47% 456.77% 2,719.61% -154.13% -65.94% -83.72% 100.00%
EY 2.39 2.51 0.42 -7.44 -17.40 -13.70 11.47 -22.99%
  YoY % -4.78% 497.62% 105.65% 57.24% -27.01% -219.44% -
  Horiz. % 20.84% 21.88% 3.66% -64.86% -151.70% -119.44% 100.00%
DY 1.63 0.00 0.00 0.00 0.00 0.00 2.27 -5.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.81% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 5.65 2.94 4.13 1.93 2.00 1.43 1.82 20.77%
  YoY % 92.18% -28.81% 113.99% -3.50% 39.86% -21.43% -
  Horiz. % 310.44% 161.54% 226.92% 106.04% 109.89% 78.57% 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
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS