Highlights

[N2N] YoY TTM Result on 2011-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 03-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     68.90%    YoY -     89.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 34,429 30,239 24,954 19,143 13,292 14,956 26,011 4.78%
  YoY % 13.86% 21.18% 30.36% 44.02% -11.13% -42.50% -
  Horiz. % 132.36% 116.25% 95.94% 73.60% 51.10% 57.50% 100.00%
PBT 7,155 4,684 2,064 -1,573 -17,650 -15,397 11,420 -7.49%
  YoY % 52.75% 126.94% 231.21% 91.09% -14.63% -234.82% -
  Horiz. % 62.65% 41.02% 18.07% -13.77% -154.55% -134.82% 100.00%
Tax -188 -220 -132 -209 -42 3 -38 30.52%
  YoY % 14.55% -66.67% 36.84% -397.62% -1,500.00% 107.89% -
  Horiz. % 494.74% 578.95% 347.37% 550.00% 110.53% -7.89% 100.00%
NP 6,967 4,464 1,932 -1,782 -17,692 -15,394 11,382 -7.85%
  YoY % 56.07% 131.06% 208.42% 89.93% -14.93% -235.25% -
  Horiz. % 61.21% 39.22% 16.97% -15.66% -155.44% -135.25% 100.00%
NP to SH 6,967 4,464 1,932 -1,782 -17,692 -15,394 11,382 -7.85%
  YoY % 56.07% 131.06% 208.42% 89.93% -14.93% -235.25% -
  Horiz. % 61.21% 39.22% 16.97% -15.66% -155.44% -135.25% 100.00%
Tax Rate 2.63 % 4.70 % 6.40 % - % - % - % 0.33 % 41.31%
  YoY % -44.04% -26.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 796.97% 1,424.24% 1,939.39% 0.00% 0.00% 0.00% 100.00%
Total Cost 27,462 25,775 23,022 20,925 30,984 30,350 14,629 11.06%
  YoY % 6.55% 11.96% 10.02% -32.47% 2.09% 107.46% -
  Horiz. % 187.72% 176.19% 157.37% 143.04% 211.80% 207.46% 100.00%
Net Worth 157,790 46,807 40,598 37,548 40,265 57,802 72,470 13.84%
  YoY % 237.10% 15.29% 8.12% -6.75% -30.34% -20.24% -
  Horiz. % 217.73% 64.59% 56.02% 51.81% 55.56% 79.76% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 7,109 0 0 0 0 0 3,002 15.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.76% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 102.04 % - % - % - % - % - % 26.38 % 25.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 386.81% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 157,790 46,807 40,598 37,548 40,265 57,802 72,470 13.84%
  YoY % 237.10% 15.29% 8.12% -6.75% -30.34% -20.24% -
  Horiz. % 217.73% 64.59% 56.02% 51.81% 55.56% 79.76% 100.00%
NOSH 349,636 299,666 305,714 294,499 298,486 297,951 295,675 2.83%
  YoY % 16.68% -1.98% 3.81% -1.34% 0.18% 0.77% -
  Horiz. % 118.25% 101.35% 103.40% 99.60% 100.95% 100.77% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.24 % 14.76 % 7.74 % -9.31 % -133.10 % -102.93 % 43.76 % -12.05%
  YoY % 37.13% 90.70% 183.14% 93.01% -29.31% -335.21% -
  Horiz. % 46.25% 33.73% 17.69% -21.28% -304.16% -235.21% 100.00%
ROE 4.42 % 9.54 % 4.76 % -4.75 % -43.94 % -26.63 % 15.71 % -19.04%
  YoY % -53.67% 100.42% 200.21% 89.19% -65.00% -269.51% -
  Horiz. % 28.13% 60.73% 30.30% -30.24% -279.69% -169.51% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.85 10.09 8.16 6.50 4.45 5.02 8.80 1.90%
  YoY % -2.38% 23.65% 25.54% 46.07% -11.35% -42.95% -
  Horiz. % 111.93% 114.66% 92.73% 73.86% 50.57% 57.05% 100.00%
EPS 1.99 1.49 0.63 -0.61 -5.93 -5.17 3.85 -10.41%
  YoY % 33.56% 136.51% 203.28% 89.71% -14.70% -234.29% -
  Horiz. % 51.69% 38.70% 16.36% -15.84% -154.03% -134.29% 100.00%
DPS 2.03 0.00 0.00 0.00 0.00 0.00 1.00 12.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 203.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4513 0.1562 0.1328 0.1275 0.1349 0.1940 0.2451 10.70%
  YoY % 188.92% 17.62% 4.16% -5.49% -30.46% -20.85% -
  Horiz. % 184.13% 63.73% 54.18% 52.02% 55.04% 79.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.76 5.06 4.17 3.20 2.22 2.50 4.35 4.79%
  YoY % 13.83% 21.34% 30.31% 44.14% -11.20% -42.53% -
  Horiz. % 132.41% 116.32% 95.86% 73.56% 51.03% 57.47% 100.00%
EPS 1.17 0.75 0.32 -0.30 -2.96 -2.57 1.90 -7.76%
  YoY % 56.00% 134.38% 206.67% 89.86% -15.18% -235.26% -
  Horiz. % 61.58% 39.47% 16.84% -15.79% -155.79% -135.26% 100.00%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 0.50 15.54%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2639 0.0783 0.0679 0.0628 0.0673 0.0967 0.1212 13.84%
  YoY % 237.04% 15.32% 8.12% -6.69% -30.40% -20.21% -
  Horiz. % 217.74% 64.60% 56.02% 51.82% 55.53% 79.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/06/16 31/03/16 30/09/10 30/09/09 30/06/15 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.8800 0.4500 0.5000 0.2700 0.2900 0.2500 0.3800 -
P/RPS 8.94 4.46 6.13 4.15 6.51 4.98 4.32 12.88%
  YoY % 100.45% -27.24% 47.71% -36.25% 30.72% 15.28% -
  Horiz. % 206.94% 103.24% 141.90% 96.06% 150.69% 115.28% 100.00%
P/EPS 44.16 30.21 79.12 -44.62 -4.89 -4.84 9.87 28.35%
  YoY % 46.18% -61.82% 277.32% -812.47% -1.03% -149.04% -
  Horiz. % 447.42% 306.08% 801.62% -452.08% -49.54% -49.04% 100.00%
EY 2.26 3.31 1.26 -2.24 -20.44 -20.67 10.13 -22.11%
  YoY % -31.72% 162.70% 156.25% 89.04% 1.11% -304.05% -
  Horiz. % 22.31% 32.68% 12.44% -22.11% -201.78% -204.05% 100.00%
DY 2.31 0.00 0.00 0.00 0.00 0.00 2.63 -2.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.83% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.95 2.88 3.77 2.12 2.15 1.29 1.55 3.90%
  YoY % -32.29% -23.61% 77.83% -1.40% 66.67% -16.77% -
  Horiz. % 125.81% 185.81% 243.23% 136.77% 138.71% 83.23% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 -
Price 0.8500 0.4900 0.4900 0.2300 0.2800 0.3100 0.2600 -
P/RPS 8.63 4.86 6.00 3.54 6.29 6.18 2.96 19.51%
  YoY % 77.57% -19.00% 69.49% -43.72% 1.78% 108.78% -
  Horiz. % 291.55% 164.19% 202.70% 119.59% 212.50% 208.78% 100.00%
P/EPS 42.66 32.89 77.54 -38.01 -4.72 -6.00 6.75 35.95%
  YoY % 29.71% -57.58% 304.00% -705.30% 21.33% -188.89% -
  Horiz. % 632.00% 487.26% 1,148.74% -563.11% -69.93% -88.89% 100.00%
EY 2.34 3.04 1.29 -2.63 -21.17 -16.67 14.81 -26.46%
  YoY % -23.03% 135.66% 149.05% 87.58% -26.99% -212.56% -
  Horiz. % 15.80% 20.53% 8.71% -17.76% -142.94% -112.56% 100.00%
DY 2.39 0.00 0.00 0.00 0.00 0.00 3.85 -7.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.08% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.88 3.14 3.69 1.80 2.08 1.60 1.06 10.02%
  YoY % -40.13% -14.91% 105.00% -13.46% 30.00% 50.94% -
  Horiz. % 177.36% 296.23% 348.11% 169.81% 196.23% 150.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS