Highlights

[N2N] YoY TTM Result on 2012-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     504.31%    YoY -     112.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 36,824 33,126 29,070 24,476 16,212 12,812 17,621 13.06%
  YoY % 11.16% 13.95% 18.77% 50.97% 26.54% -27.29% -
  Horiz. % 208.98% 187.99% 164.97% 138.90% 92.00% 72.71% 100.00%
PBT 9,054 6,972 3,493 1,023 -5,726 -15,589 -11,830 -
  YoY % 29.86% 99.60% 241.45% 117.87% 63.27% -31.78% -
  Horiz. % -76.53% -58.93% -29.53% -8.65% 48.40% 131.78% 100.00%
Tax -105 -130 -185 -322 -4 -39 3 -
  YoY % 19.23% 29.73% 42.55% -7,950.00% 89.74% -1,400.00% -
  Horiz. % -3,500.00% -4,333.33% -6,166.67% -10,733.33% -133.33% -1,300.00% 100.00%
NP 8,949 6,842 3,308 701 -5,730 -15,628 -11,827 -
  YoY % 30.80% 106.83% 371.90% 112.23% 63.34% -32.14% -
  Horiz. % -75.67% -57.85% -27.97% -5.93% 48.45% 132.14% 100.00%
NP to SH 8,949 6,842 3,308 701 -5,730 -15,628 -11,827 -
  YoY % 30.80% 106.83% 371.90% 112.23% 63.34% -32.14% -
  Horiz. % -75.67% -57.85% -27.97% -5.93% 48.45% 132.14% 100.00%
Tax Rate 1.16 % 1.86 % 5.30 % 31.48 % - % - % - % -
  YoY % -37.63% -64.91% -83.16% 0.00% 0.00% 0.00% -
  Horiz. % 3.68% 5.91% 16.84% 100.00% - - -
Total Cost 27,875 26,284 25,762 23,775 21,942 28,440 29,448 -0.91%
  YoY % 6.05% 2.03% 8.36% 8.35% -22.85% -3.42% -
  Horiz. % 94.66% 89.26% 87.48% 80.74% 74.51% 96.58% 100.00%
Net Worth 167,258 50,655 44,888 40,206 39,978 44,913 60,189 18.56%
  YoY % 230.19% 12.85% 11.64% 0.57% -10.99% -25.38% -
  Horiz. % 277.89% 84.16% 74.58% 66.80% 66.42% 74.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,447 4,662 0 0 0 0 0 -
  YoY % -47.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.50% 100.00% - - - - -
Div Payout % 27.35 % 68.14 % - % - % - % - % - % -
  YoY % -59.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.14% 100.00% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 167,258 50,655 44,888 40,206 39,978 44,913 60,189 18.56%
  YoY % 230.19% 12.85% 11.64% 0.57% -10.99% -25.38% -
  Horiz. % 277.89% 84.16% 74.58% 66.80% 66.42% 74.62% 100.00%
NOSH 440,153 310,961 302,888 307,857 307,999 299,423 297,674 6.73%
  YoY % 41.55% 2.67% -1.61% -0.05% 2.86% 0.59% -
  Horiz. % 147.86% 104.46% 101.75% 103.42% 103.47% 100.59% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 24.30 % 20.65 % 11.38 % 2.86 % -35.34 % -121.98 % -67.12 % -
  YoY % 17.68% 81.46% 297.90% 108.09% 71.03% -81.73% -
  Horiz. % -36.20% -30.77% -16.95% -4.26% 52.65% 181.73% 100.00%
ROE 5.35 % 13.51 % 7.37 % 1.74 % -14.33 % -34.80 % -19.65 % -
  YoY % -60.40% 83.31% 323.56% 112.14% 58.82% -77.10% -
  Horiz. % -27.23% -68.75% -37.51% -8.85% 72.93% 177.10% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.37 10.65 9.60 7.95 5.26 4.28 5.92 5.94%
  YoY % -21.41% 10.94% 20.75% 51.14% 22.90% -27.70% -
  Horiz. % 141.39% 179.90% 162.16% 134.29% 88.85% 72.30% 100.00%
EPS 2.03 2.20 1.09 0.23 -1.86 -5.22 -3.97 -
  YoY % -7.73% 101.83% 373.91% 112.37% 64.37% -31.49% -
  Horiz. % -51.13% -55.42% -27.46% -5.79% 46.85% 131.49% 100.00%
DPS 0.56 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -62.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.33% 100.00% - - - - -
NAPS 0.3800 0.1629 0.1482 0.1306 0.1298 0.1500 0.2022 11.08%
  YoY % 133.27% 9.92% 13.48% 0.62% -13.47% -25.82% -
  Horiz. % 187.93% 80.56% 73.29% 64.59% 64.19% 74.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.16 5.54 4.86 4.09 2.71 2.14 2.95 13.05%
  YoY % 11.19% 13.99% 18.83% 50.92% 26.64% -27.46% -
  Horiz. % 208.81% 187.80% 164.75% 138.64% 91.86% 72.54% 100.00%
EPS 1.50 1.14 0.55 0.12 -0.96 -2.61 -1.98 -
  YoY % 31.58% 107.27% 358.33% 112.50% 63.22% -31.82% -
  Horiz. % -75.76% -57.58% -27.78% -6.06% 48.48% 131.82% 100.00%
DPS 0.41 0.78 0.00 0.00 0.00 0.00 0.00 -
  YoY % -47.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.56% 100.00% - - - - -
NAPS 0.2798 0.0847 0.0751 0.0672 0.0669 0.0751 0.1007 18.56%
  YoY % 230.34% 12.78% 11.76% 0.45% -10.92% -25.42% -
  Horiz. % 277.86% 84.11% 74.58% 66.73% 66.43% 74.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.7800 1.0500 0.4700 0.4700 0.2400 0.2700 0.3500 -
P/RPS 9.32 9.86 4.90 5.91 4.56 6.31 5.91 7.88%
  YoY % -5.48% 101.22% -17.09% 29.61% -27.73% 6.77% -
  Horiz. % 157.70% 166.84% 82.91% 100.00% 77.16% 106.77% 100.00%
P/EPS 38.36 47.72 43.03 206.41 -12.90 -5.17 -8.81 -
  YoY % -19.61% 10.90% -79.15% 1,700.08% -149.52% 41.32% -
  Horiz. % -435.41% -541.66% -488.42% -2,342.91% 146.42% 58.68% 100.00%
EY 2.61 2.10 2.32 0.48 -7.75 -19.33 -11.35 -
  YoY % 24.29% -9.48% 383.33% 106.19% 59.91% -70.31% -
  Horiz. % -23.00% -18.50% -20.44% -4.23% 68.28% 170.31% 100.00%
DY 0.71 1.43 0.00 0.00 0.00 0.00 0.00 -
  YoY % -50.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.65% 100.00% - - - - -
P/NAPS 2.05 6.45 3.17 3.60 1.85 1.80 1.73 2.87%
  YoY % -68.22% 103.47% -11.94% 94.59% 2.78% 4.05% -
  Horiz. % 118.50% 372.83% 183.24% 208.09% 106.94% 104.05% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 24/08/09 -
Price 0.7500 0.9200 0.4350 0.5400 0.2500 0.3000 0.2900 -
P/RPS 8.96 8.64 4.53 6.79 4.75 7.01 4.90 10.58%
  YoY % 3.70% 90.73% -33.28% 42.95% -32.24% 43.06% -
  Horiz. % 182.86% 176.33% 92.45% 138.57% 96.94% 143.06% 100.00%
P/EPS 36.89 41.81 39.83 237.15 -13.44 -5.75 -7.30 -
  YoY % -11.77% 4.97% -83.20% 1,864.51% -133.74% 21.23% -
  Horiz. % -505.34% -572.74% -545.62% -3,248.63% 184.11% 78.77% 100.00%
EY 2.71 2.39 2.51 0.42 -7.44 -17.40 -13.70 -
  YoY % 13.39% -4.78% 497.62% 105.65% 57.24% -27.01% -
  Horiz. % -19.78% -17.45% -18.32% -3.07% 54.31% 127.01% 100.00%
DY 0.74 1.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % -54.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.40% 100.00% - - - - -
P/NAPS 1.97 5.65 2.94 4.13 1.93 2.00 1.43 5.48%
  YoY % -65.13% 92.18% -28.81% 113.99% -3.50% 39.86% -
  Horiz. % 137.76% 395.10% 205.59% 288.81% 134.97% 139.86% 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.
 


 

220  472  525  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.335-0.04 
 DSONIC 1.17+0.13 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 HSI-C7V 0.25+0.045 
 DSONIC-WA 0.505+0.12 
 MYEG 1.14-0.04 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers