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.
 


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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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