Highlights

[N2N] YoY TTM Result on 2010-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -13.21%    YoY -     -14.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 30,239 24,954 19,143 13,292 14,956 26,011 28,537 0.97%
  YoY % 21.18% 30.36% 44.02% -11.13% -42.50% -8.85% -
  Horiz. % 105.96% 87.44% 67.08% 46.58% 52.41% 91.15% 100.00%
PBT 4,684 2,064 -1,573 -17,650 -15,397 11,420 18,815 -20.67%
  YoY % 126.94% 231.21% 91.09% -14.63% -234.82% -39.30% -
  Horiz. % 24.90% 10.97% -8.36% -93.81% -81.83% 60.70% 100.00%
Tax -220 -132 -209 -42 3 -38 -194 2.12%
  YoY % -66.67% 36.84% -397.62% -1,500.00% 107.89% 80.41% -
  Horiz. % 113.40% 68.04% 107.73% 21.65% -1.55% 19.59% 100.00%
NP 4,464 1,932 -1,782 -17,692 -15,394 11,382 18,621 -21.17%
  YoY % 131.06% 208.42% 89.93% -14.93% -235.25% -38.88% -
  Horiz. % 23.97% 10.38% -9.57% -95.01% -82.67% 61.12% 100.00%
NP to SH 4,464 1,932 -1,782 -17,692 -15,394 11,382 18,621 -21.17%
  YoY % 131.06% 208.42% 89.93% -14.93% -235.25% -38.88% -
  Horiz. % 23.97% 10.38% -9.57% -95.01% -82.67% 61.12% 100.00%
Tax Rate 4.70 % 6.40 % - % - % - % 0.33 % 1.03 % 28.76%
  YoY % -26.56% 0.00% 0.00% 0.00% 0.00% -67.96% -
  Horiz. % 456.31% 621.36% 0.00% 0.00% 0.00% 32.04% 100.00%
Total Cost 25,775 23,022 20,925 30,984 30,350 14,629 9,916 17.24%
  YoY % 11.96% 10.02% -32.47% 2.09% 107.46% 47.53% -
  Horiz. % 259.93% 232.17% 211.02% 312.46% 306.07% 147.53% 100.00%
Net Worth 46,807 40,598 37,548 40,265 57,802 72,470 59,285 -3.86%
  YoY % 15.29% 8.12% -6.75% -30.34% -20.24% 22.24% -
  Horiz. % 78.95% 68.48% 63.34% 67.92% 97.50% 122.24% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 0 0 0 0 0 3,002 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 46,807 40,598 37,548 40,265 57,802 72,470 59,285 -3.86%
  YoY % 15.29% 8.12% -6.75% -30.34% -20.24% 22.24% -
  Horiz. % 78.95% 68.48% 63.34% 67.92% 97.50% 122.24% 100.00%
NOSH 299,666 305,714 294,499 298,486 297,951 295,675 273,707 1.52%
  YoY % -1.98% 3.81% -1.34% 0.18% 0.77% 8.03% -
  Horiz. % 109.48% 111.69% 107.60% 109.05% 108.86% 108.03% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.76 % 7.74 % -9.31 % -133.10 % -102.93 % 43.76 % 65.25 % -21.92%
  YoY % 90.70% 183.14% 93.01% -29.31% -335.21% -32.93% -
  Horiz. % 22.62% 11.86% -14.27% -203.98% -157.75% 67.07% 100.00%
ROE 9.54 % 4.76 % -4.75 % -43.94 % -26.63 % 15.71 % 31.41 % -18.00%
  YoY % 100.42% 200.21% 89.19% -65.00% -269.51% -49.98% -
  Horiz. % 30.37% 15.15% -15.12% -139.89% -84.78% 50.02% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.09 8.16 6.50 4.45 5.02 8.80 10.43 -0.55%
  YoY % 23.65% 25.54% 46.07% -11.35% -42.95% -15.63% -
  Horiz. % 96.74% 78.24% 62.32% 42.67% 48.13% 84.37% 100.00%
EPS 1.49 0.63 -0.61 -5.93 -5.17 3.85 6.80 -22.34%
  YoY % 136.51% 203.28% 89.71% -14.70% -234.29% -43.38% -
  Horiz. % 21.91% 9.26% -8.97% -87.21% -76.03% 56.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1562 0.1328 0.1275 0.1349 0.1940 0.2451 0.2166 -5.30%
  YoY % 17.62% 4.16% -5.49% -30.46% -20.85% 13.16% -
  Horiz. % 72.11% 61.31% 58.86% 62.28% 89.57% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.06 4.17 3.20 2.22 2.50 4.35 4.77 0.99%
  YoY % 21.34% 30.31% 44.14% -11.20% -42.53% -8.81% -
  Horiz. % 106.08% 87.42% 67.09% 46.54% 52.41% 91.19% 100.00%
EPS 0.75 0.32 -0.30 -2.96 -2.57 1.90 3.11 -21.09%
  YoY % 134.38% 206.67% 89.86% -15.18% -235.26% -38.91% -
  Horiz. % 24.12% 10.29% -9.65% -95.18% -82.64% 61.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0783 0.0679 0.0628 0.0673 0.0967 0.1212 0.0992 -3.86%
  YoY % 15.32% 8.12% -6.69% -30.40% -20.21% 22.18% -
  Horiz. % 78.93% 68.45% 63.31% 67.84% 97.48% 122.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4500 0.5000 0.2700 0.2900 0.2500 0.3800 1.5900 -
P/RPS 4.46 6.13 4.15 6.51 4.98 4.32 15.25 -18.51%
  YoY % -27.24% 47.71% -36.25% 30.72% 15.28% -71.67% -
  Horiz. % 29.25% 40.20% 27.21% 42.69% 32.66% 28.33% 100.00%
P/EPS 30.21 79.12 -44.62 -4.89 -4.84 9.87 23.37 4.37%
  YoY % -61.82% 277.32% -812.47% -1.03% -149.04% -57.77% -
  Horiz. % 129.27% 338.55% -190.93% -20.92% -20.71% 42.23% 100.00%
EY 3.31 1.26 -2.24 -20.44 -20.67 10.13 4.28 -4.19%
  YoY % 162.70% 156.25% 89.04% 1.11% -304.05% 136.68% -
  Horiz. % 77.34% 29.44% -52.34% -477.57% -482.94% 236.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.88 3.77 2.12 2.15 1.29 1.55 7.34 -14.43%
  YoY % -23.61% 77.83% -1.40% 66.67% -16.77% -78.88% -
  Horiz. % 39.24% 51.36% 28.88% 29.29% 17.57% 21.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 26/11/07 -
Price 0.4900 0.4900 0.2300 0.2800 0.3100 0.2600 1.1400 -
P/RPS 4.86 6.00 3.54 6.29 6.18 2.96 10.93 -12.62%
  YoY % -19.00% 69.49% -43.72% 1.78% 108.78% -72.92% -
  Horiz. % 44.46% 54.89% 32.39% 57.55% 56.54% 27.08% 100.00%
P/EPS 32.89 77.54 -38.01 -4.72 -6.00 6.75 16.76 11.88%
  YoY % -57.58% 304.00% -705.30% 21.33% -188.89% -59.73% -
  Horiz. % 196.24% 462.65% -226.79% -28.16% -35.80% 40.27% 100.00%
EY 3.04 1.29 -2.63 -21.17 -16.67 14.81 5.97 -10.63%
  YoY % 135.66% 149.05% 87.58% -26.99% -212.56% 148.07% -
  Horiz. % 50.92% 21.61% -44.05% -354.61% -279.23% 248.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.14 3.69 1.80 2.08 1.60 1.06 5.26 -8.23%
  YoY % -14.91% 105.00% -13.46% 30.00% 50.94% -79.85% -
  Horiz. % 59.70% 70.15% 34.22% 39.54% 30.42% 20.15% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers