Highlights

[N2N] YoY TTM Result on 2013-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     39.23%    YoY -     371.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 40,534 36,824 33,126 29,070 24,476 16,212 12,812 21.14%
  YoY % 10.07% 11.16% 13.95% 18.77% 50.97% 26.54% -
  Horiz. % 316.38% 287.42% 258.55% 226.90% 191.04% 126.54% 100.00%
PBT 10,965 9,054 6,972 3,493 1,023 -5,726 -15,589 -
  YoY % 21.11% 29.86% 99.60% 241.45% 117.87% 63.27% -
  Horiz. % -70.34% -58.08% -44.72% -22.41% -6.56% 36.73% 100.00%
Tax -1,032 -105 -130 -185 -322 -4 -39 72.54%
  YoY % -882.86% 19.23% 29.73% 42.55% -7,950.00% 89.74% -
  Horiz. % 2,646.15% 269.23% 333.33% 474.36% 825.64% 10.26% 100.00%
NP 9,933 8,949 6,842 3,308 701 -5,730 -15,628 -
  YoY % 11.00% 30.80% 106.83% 371.90% 112.23% 63.34% -
  Horiz. % -63.56% -57.26% -43.78% -21.17% -4.49% 36.66% 100.00%
NP to SH 10,058 8,949 6,842 3,308 701 -5,730 -15,628 -
  YoY % 12.39% 30.80% 106.83% 371.90% 112.23% 63.34% -
  Horiz. % -64.36% -57.26% -43.78% -21.17% -4.49% 36.66% 100.00%
Tax Rate 9.41 % 1.16 % 1.86 % 5.30 % 31.48 % - % - % -
  YoY % 711.21% -37.63% -64.91% -83.16% 0.00% 0.00% -
  Horiz. % 29.89% 3.68% 5.91% 16.84% 100.00% - -
Total Cost 30,601 27,875 26,284 25,762 23,775 21,942 28,440 1.23%
  YoY % 9.78% 6.05% 2.03% 8.36% 8.35% -22.85% -
  Horiz. % 107.60% 98.01% 92.42% 90.58% 83.60% 77.15% 100.00%
Net Worth 181,639 167,258 50,655 44,888 40,206 39,978 44,913 26.20%
  YoY % 8.60% 230.19% 12.85% 11.64% 0.57% -10.99% -
  Horiz. % 404.42% 372.40% 112.78% 99.94% 89.52% 89.01% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,425 2,447 4,662 0 0 0 0 -
  YoY % 80.80% -47.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.92% 52.50% 100.00% - - - -
Div Payout % 43.99 % 27.35 % 68.14 % - % - % - % - % -
  YoY % 60.84% -59.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.56% 40.14% 100.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 181,639 167,258 50,655 44,888 40,206 39,978 44,913 26.20%
  YoY % 8.60% 230.19% 12.85% 11.64% 0.57% -10.99% -
  Horiz. % 404.42% 372.40% 112.78% 99.94% 89.52% 89.01% 100.00%
NOSH 477,999 440,153 310,961 302,888 307,857 307,999 299,423 8.10%
  YoY % 8.60% 41.55% 2.67% -1.61% -0.05% 2.86% -
  Horiz. % 159.64% 147.00% 103.85% 101.16% 102.82% 102.86% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 24.51 % 24.30 % 20.65 % 11.38 % 2.86 % -35.34 % -121.98 % -
  YoY % 0.86% 17.68% 81.46% 297.90% 108.09% 71.03% -
  Horiz. % -20.09% -19.92% -16.93% -9.33% -2.34% 28.97% 100.00%
ROE 5.54 % 5.35 % 13.51 % 7.37 % 1.74 % -14.33 % -34.80 % -
  YoY % 3.55% -60.40% 83.31% 323.56% 112.14% 58.82% -
  Horiz. % -15.92% -15.37% -38.82% -21.18% -5.00% 41.18% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.48 8.37 10.65 9.60 7.95 5.26 4.28 12.06%
  YoY % 1.31% -21.41% 10.94% 20.75% 51.14% 22.90% -
  Horiz. % 198.13% 195.56% 248.83% 224.30% 185.75% 122.90% 100.00%
EPS 2.10 2.03 2.20 1.09 0.23 -1.86 -5.22 -
  YoY % 3.45% -7.73% 101.83% 373.91% 112.37% 64.37% -
  Horiz. % -40.23% -38.89% -42.15% -20.88% -4.41% 35.63% 100.00%
DPS 0.93 0.56 1.50 0.00 0.00 0.00 0.00 -
  YoY % 66.07% -62.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.00% 37.33% 100.00% - - - -
NAPS 0.3800 0.3800 0.1629 0.1482 0.1306 0.1298 0.1500 16.74%
  YoY % 0.00% 133.27% 9.92% 13.48% 0.62% -13.47% -
  Horiz. % 253.33% 253.33% 108.60% 98.80% 87.07% 86.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.78 6.16 5.54 4.86 4.09 2.71 2.14 21.17%
  YoY % 10.06% 11.19% 13.99% 18.83% 50.92% 26.64% -
  Horiz. % 316.82% 287.85% 258.88% 227.10% 191.12% 126.64% 100.00%
EPS 1.68 1.50 1.14 0.55 0.12 -0.96 -2.61 -
  YoY % 12.00% 31.58% 107.27% 358.33% 112.50% 63.22% -
  Horiz. % -64.37% -57.47% -43.68% -21.07% -4.60% 36.78% 100.00%
DPS 0.74 0.41 0.78 0.00 0.00 0.00 0.00 -
  YoY % 80.49% -47.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.87% 52.56% 100.00% - - - -
NAPS 0.3038 0.2798 0.0847 0.0751 0.0672 0.0669 0.0751 26.20%
  YoY % 8.58% 230.34% 12.78% 11.76% 0.45% -10.92% -
  Horiz. % 404.53% 372.57% 112.78% 100.00% 89.48% 89.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8850 0.7800 1.0500 0.4700 0.4700 0.2400 0.2700 -
P/RPS 10.44 9.32 9.86 4.90 5.91 4.56 6.31 8.75%
  YoY % 12.02% -5.48% 101.22% -17.09% 29.61% -27.73% -
  Horiz. % 165.45% 147.70% 156.26% 77.65% 93.66% 72.27% 100.00%
P/EPS 42.06 38.36 47.72 43.03 206.41 -12.90 -5.17 -
  YoY % 9.65% -19.61% 10.90% -79.15% 1,700.08% -149.52% -
  Horiz. % -813.54% -741.97% -923.02% -832.30% -3,992.46% 249.52% 100.00%
EY 2.38 2.61 2.10 2.32 0.48 -7.75 -19.33 -
  YoY % -8.81% 24.29% -9.48% 383.33% 106.19% 59.91% -
  Horiz. % -12.31% -13.50% -10.86% -12.00% -2.48% 40.09% 100.00%
DY 1.05 0.71 1.43 0.00 0.00 0.00 0.00 -
  YoY % 47.89% -50.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.43% 49.65% 100.00% - - - -
P/NAPS 2.33 2.05 6.45 3.17 3.60 1.85 1.80 4.39%
  YoY % 13.66% -68.22% 103.47% -11.94% 94.59% 2.78% -
  Horiz. % 129.44% 113.89% 358.33% 176.11% 200.00% 102.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 -
Price 0.8100 0.7500 0.9200 0.4350 0.5400 0.2500 0.3000 -
P/RPS 9.55 8.96 8.64 4.53 6.79 4.75 7.01 5.28%
  YoY % 6.58% 3.70% 90.73% -33.28% 42.95% -32.24% -
  Horiz. % 136.23% 127.82% 123.25% 64.62% 96.86% 67.76% 100.00%
P/EPS 38.49 36.89 41.81 39.83 237.15 -13.44 -5.75 -
  YoY % 4.34% -11.77% 4.97% -83.20% 1,864.51% -133.74% -
  Horiz. % -669.39% -641.57% -727.13% -692.70% -4,124.35% 233.74% 100.00%
EY 2.60 2.71 2.39 2.51 0.42 -7.44 -17.40 -
  YoY % -4.06% 13.39% -4.78% 497.62% 105.65% 57.24% -
  Horiz. % -14.94% -15.57% -13.74% -14.43% -2.41% 42.76% 100.00%
DY 1.14 0.74 1.63 0.00 0.00 0.00 0.00 -
  YoY % 54.05% -54.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.94% 45.40% 100.00% - - - -
P/NAPS 2.13 1.97 5.65 2.94 4.13 1.93 2.00 1.05%
  YoY % 8.12% -65.13% 92.18% -28.81% 113.99% -3.50% -
  Horiz. % 106.50% 98.50% 282.50% 147.00% 206.50% 96.50% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers