Highlights

[N2N] YoY TTM Result on 2009-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -30.16%    YoY -     -235.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,954 19,143 13,292 14,956 26,011 28,537 13,875 10.27%
  YoY % 30.36% 44.02% -11.13% -42.50% -8.85% 105.67% -
  Horiz. % 179.85% 137.97% 95.80% 107.79% 187.47% 205.67% 100.00%
PBT 2,064 -1,573 -17,650 -15,397 11,420 18,815 7,564 -19.45%
  YoY % 231.21% 91.09% -14.63% -234.82% -39.30% 148.74% -
  Horiz. % 27.29% -20.80% -233.34% -203.56% 150.98% 248.74% 100.00%
Tax -132 -209 -42 3 -38 -194 9 -
  YoY % 36.84% -397.62% -1,500.00% 107.89% 80.41% -2,255.56% -
  Horiz. % -1,466.67% -2,322.22% -466.67% 33.33% -422.22% -2,155.56% 100.00%
NP 1,932 -1,782 -17,692 -15,394 11,382 18,621 7,573 -20.34%
  YoY % 208.42% 89.93% -14.93% -235.25% -38.88% 145.89% -
  Horiz. % 25.51% -23.53% -233.62% -203.27% 150.30% 245.89% 100.00%
NP to SH 1,932 -1,782 -17,692 -15,394 11,382 18,621 7,573 -20.34%
  YoY % 208.42% 89.93% -14.93% -235.25% -38.88% 145.89% -
  Horiz. % 25.51% -23.53% -233.62% -203.27% 150.30% 245.89% 100.00%
Tax Rate 6.40 % - % - % - % 0.33 % 1.03 % -0.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -67.96% 958.33% -
  Horiz. % -5,333.33% 0.00% 0.00% 0.00% -275.00% -858.33% 100.00%
Total Cost 23,022 20,925 30,984 30,350 14,629 9,916 6,302 24.08%
  YoY % 10.02% -32.47% 2.09% 107.46% 47.53% 57.35% -
  Horiz. % 365.31% 332.04% 491.65% 481.59% 232.13% 157.35% 100.00%
Net Worth 40,598 37,548 40,265 57,802 72,470 59,285 24,709 8.62%
  YoY % 8.12% -6.75% -30.34% -20.24% 22.24% 139.93% -
  Horiz. % 164.30% 151.96% 162.96% 233.93% 293.29% 239.93% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 0 0 0 0 3,002 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 26.38 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,598 37,548 40,265 57,802 72,470 59,285 24,709 8.62%
  YoY % 8.12% -6.75% -30.34% -20.24% 22.24% 139.93% -
  Horiz. % 164.30% 151.96% 162.96% 233.93% 293.29% 239.93% 100.00%
NOSH 305,714 294,499 298,486 297,951 295,675 273,707 135,246 14.55%
  YoY % 3.81% -1.34% 0.18% 0.77% 8.03% 102.38% -
  Horiz. % 226.04% 217.75% 220.70% 220.30% 218.62% 202.38% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.74 % -9.31 % -133.10 % -102.93 % 43.76 % 65.25 % 54.58 % -27.77%
  YoY % 183.14% 93.01% -29.31% -335.21% -32.93% 19.55% -
  Horiz. % 14.18% -17.06% -243.86% -188.59% 80.18% 119.55% 100.00%
ROE 4.76 % -4.75 % -43.94 % -26.63 % 15.71 % 31.41 % 30.65 % -26.66%
  YoY % 200.21% 89.19% -65.00% -269.51% -49.98% 2.48% -
  Horiz. % 15.53% -15.50% -143.36% -86.88% 51.26% 102.48% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.16 6.50 4.45 5.02 8.80 10.43 10.26 -3.74%
  YoY % 25.54% 46.07% -11.35% -42.95% -15.63% 1.66% -
  Horiz. % 79.53% 63.35% 43.37% 48.93% 85.77% 101.66% 100.00%
EPS 0.63 -0.61 -5.93 -5.17 3.85 6.80 5.60 -30.50%
  YoY % 203.28% 89.71% -14.70% -234.29% -43.38% 21.43% -
  Horiz. % 11.25% -10.89% -105.89% -92.32% 68.75% 121.43% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1328 0.1275 0.1349 0.1940 0.2451 0.2166 0.1827 -5.17%
  YoY % 4.16% -5.49% -30.46% -20.85% 13.16% 18.56% -
  Horiz. % 72.69% 69.79% 73.84% 106.19% 134.15% 118.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.17 3.20 2.22 2.50 4.35 4.77 2.32 10.26%
  YoY % 30.31% 44.14% -11.20% -42.53% -8.81% 105.60% -
  Horiz. % 179.74% 137.93% 95.69% 107.76% 187.50% 205.60% 100.00%
EPS 0.32 -0.30 -2.96 -2.57 1.90 3.11 1.27 -20.51%
  YoY % 206.67% 89.86% -15.18% -235.26% -38.91% 144.88% -
  Horiz. % 25.20% -23.62% -233.07% -202.36% 149.61% 244.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0679 0.0628 0.0673 0.0967 0.1212 0.0992 0.0413 8.63%
  YoY % 8.12% -6.69% -30.40% -20.21% 22.18% 140.19% -
  Horiz. % 164.41% 152.06% 162.95% 234.14% 293.46% 240.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.5000 0.2700 0.2900 0.2500 0.3800 1.5900 1.6500 -
P/RPS 6.13 4.15 6.51 4.98 4.32 15.25 16.08 -14.84%
  YoY % 47.71% -36.25% 30.72% 15.28% -71.67% -5.16% -
  Horiz. % 38.12% 25.81% 40.49% 30.97% 26.87% 94.84% 100.00%
P/EPS 79.12 -44.62 -4.89 -4.84 9.87 23.37 29.47 17.87%
  YoY % 277.32% -812.47% -1.03% -149.04% -57.77% -20.70% -
  Horiz. % 268.48% -151.41% -16.59% -16.42% 33.49% 79.30% 100.00%
EY 1.26 -2.24 -20.44 -20.67 10.13 4.28 3.39 -15.19%
  YoY % 156.25% 89.04% 1.11% -304.05% 136.68% 26.25% -
  Horiz. % 37.17% -66.08% -602.95% -609.73% 298.82% 126.25% 100.00%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.77 2.12 2.15 1.29 1.55 7.34 9.03 -13.54%
  YoY % 77.83% -1.40% 66.67% -16.77% -78.88% -18.72% -
  Horiz. % 41.75% 23.48% 23.81% 14.29% 17.17% 81.28% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 26/11/07 27/11/06 -
Price 0.4900 0.2300 0.2800 0.3100 0.2600 1.1400 1.8500 -
P/RPS 6.00 3.54 6.29 6.18 2.96 10.93 18.03 -16.74%
  YoY % 69.49% -43.72% 1.78% 108.78% -72.92% -39.38% -
  Horiz. % 33.28% 19.63% 34.89% 34.28% 16.42% 60.62% 100.00%
P/EPS 77.54 -38.01 -4.72 -6.00 6.75 16.76 33.04 15.26%
  YoY % 304.00% -705.30% 21.33% -188.89% -59.73% -49.27% -
  Horiz. % 234.69% -115.04% -14.29% -18.16% 20.43% 50.73% 100.00%
EY 1.29 -2.63 -21.17 -16.67 14.81 5.97 3.03 -13.25%
  YoY % 149.05% 87.58% -26.99% -212.56% 148.07% 97.03% -
  Horiz. % 42.57% -86.80% -698.68% -550.17% 488.78% 197.03% 100.00%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.69 1.80 2.08 1.60 1.06 5.26 10.13 -15.48%
  YoY % 105.00% -13.46% 30.00% 50.94% -79.85% -48.08% -
  Horiz. % 36.43% 17.77% 20.53% 15.79% 10.46% 51.92% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers