Highlights

[N2N] YoY TTM Result on 2013-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     34.95%    YoY -     131.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 41,100 37,459 34,429 30,239 24,954 19,143 13,292 20.68%
  YoY % 9.72% 8.80% 13.86% 21.18% 30.36% 44.02% -
  Horiz. % 309.21% 281.82% 259.02% 227.50% 187.74% 144.02% 100.00%
PBT 12,332 9,022 7,155 4,684 2,064 -1,573 -17,650 -
  YoY % 36.69% 26.09% 52.75% 126.94% 231.21% 91.09% -
  Horiz. % -69.87% -51.12% -40.54% -26.54% -11.69% 8.91% 100.00%
Tax -1,023 -13 -188 -220 -132 -209 -42 70.17%
  YoY % -7,769.23% 93.09% 14.55% -66.67% 36.84% -397.62% -
  Horiz. % 2,435.71% 30.95% 447.62% 523.81% 314.29% 497.62% 100.00%
NP 11,309 9,009 6,967 4,464 1,932 -1,782 -17,692 -
  YoY % 25.53% 29.31% 56.07% 131.06% 208.42% 89.93% -
  Horiz. % -63.92% -50.92% -39.38% -25.23% -10.92% 10.07% 100.00%
NP to SH 11,466 9,012 6,967 4,464 1,932 -1,782 -17,692 -
  YoY % 27.23% 29.35% 56.07% 131.06% 208.42% 89.93% -
  Horiz. % -64.81% -50.94% -39.38% -25.23% -10.92% 10.07% 100.00%
Tax Rate 8.30 % 0.14 % 2.63 % 4.70 % 6.40 % - % - % -
  YoY % 5,828.57% -94.68% -44.04% -26.56% 0.00% 0.00% -
  Horiz. % 129.69% 2.19% 41.09% 73.44% 100.00% - -
Total Cost 29,791 28,450 27,462 25,775 23,022 20,925 30,984 -0.65%
  YoY % 4.71% 3.60% 6.55% 11.96% 10.02% -32.47% -
  Horiz. % 96.15% 91.82% 88.63% 83.19% 74.30% 67.53% 100.00%
Net Worth 181,650 163,293 157,790 46,807 40,598 37,548 40,265 28.51%
  YoY % 11.24% 3.49% 237.10% 15.29% 8.12% -6.75% -
  Horiz. % 451.13% 405.54% 391.87% 116.25% 100.83% 93.25% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,205 0 7,109 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.48% 0.00% 100.00% - - - -
Div Payout % 80.28 % - % 102.04 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.68% 0.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 181,650 163,293 157,790 46,807 40,598 37,548 40,265 28.51%
  YoY % 11.24% 3.49% 237.10% 15.29% 8.12% -6.75% -
  Horiz. % 451.13% 405.54% 391.87% 116.25% 100.83% 93.25% 100.00%
NOSH 478,028 441,333 349,636 299,666 305,714 294,499 298,486 8.16%
  YoY % 8.31% 26.23% 16.68% -1.98% 3.81% -1.34% -
  Horiz. % 160.15% 147.86% 117.14% 100.40% 102.42% 98.66% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.52 % 24.05 % 20.24 % 14.76 % 7.74 % -9.31 % -133.10 % -
  YoY % 14.43% 18.82% 37.13% 90.70% 183.14% 93.01% -
  Horiz. % -20.68% -18.07% -15.21% -11.09% -5.82% 6.99% 100.00%
ROE 6.31 % 5.52 % 4.42 % 9.54 % 4.76 % -4.75 % -43.94 % -
  YoY % 14.31% 24.89% -53.67% 100.42% 200.21% 89.19% -
  Horiz. % -14.36% -12.56% -10.06% -21.71% -10.83% 10.81% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.60 8.49 9.85 10.09 8.16 6.50 4.45 11.60%
  YoY % 1.30% -13.81% -2.38% 23.65% 25.54% 46.07% -
  Horiz. % 193.26% 190.79% 221.35% 226.74% 183.37% 146.07% 100.00%
EPS 2.40 2.04 1.99 1.49 0.63 -0.61 -5.93 -
  YoY % 17.65% 2.51% 33.56% 136.51% 203.28% 89.71% -
  Horiz. % -40.47% -34.40% -33.56% -25.13% -10.62% 10.29% 100.00%
DPS 1.93 0.00 2.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.07% 0.00% 100.00% - - - -
NAPS 0.3800 0.3700 0.4513 0.1562 0.1328 0.1275 0.1349 18.82%
  YoY % 2.70% -18.01% 188.92% 17.62% 4.16% -5.49% -
  Horiz. % 281.69% 274.28% 334.54% 115.79% 98.44% 94.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.87 6.27 5.76 5.06 4.17 3.20 2.22 20.70%
  YoY % 9.57% 8.85% 13.83% 21.34% 30.31% 44.14% -
  Horiz. % 309.46% 282.43% 259.46% 227.93% 187.84% 144.14% 100.00%
EPS 1.92 1.51 1.17 0.75 0.32 -0.30 -2.96 -
  YoY % 27.15% 29.06% 56.00% 134.38% 206.67% 89.86% -
  Horiz. % -64.86% -51.01% -39.53% -25.34% -10.81% 10.14% 100.00%
DPS 1.54 0.00 1.19 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.41% 0.00% 100.00% - - - -
NAPS 0.3038 0.2731 0.2639 0.0783 0.0679 0.0628 0.0673 28.53%
  YoY % 11.24% 3.49% 237.04% 15.32% 8.12% -6.69% -
  Horiz. % 451.41% 405.79% 392.12% 116.34% 100.89% 93.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.8050 0.6900 0.8800 0.4500 0.5000 0.2700 0.2900 -
P/RPS 9.36 8.13 8.94 4.46 6.13 4.15 6.51 6.23%
  YoY % 15.13% -9.06% 100.45% -27.24% 47.71% -36.25% -
  Horiz. % 143.78% 124.88% 137.33% 68.51% 94.16% 63.75% 100.00%
P/EPS 33.56 33.79 44.16 30.21 79.12 -44.62 -4.89 -
  YoY % -0.68% -23.48% 46.18% -61.82% 277.32% -812.47% -
  Horiz. % -686.30% -691.00% -903.07% -617.79% -1,618.00% 912.47% 100.00%
EY 2.98 2.96 2.26 3.31 1.26 -2.24 -20.44 -
  YoY % 0.68% 30.97% -31.72% 162.70% 156.25% 89.04% -
  Horiz. % -14.58% -14.48% -11.06% -16.19% -6.16% 10.96% 100.00%
DY 2.39 0.00 2.31 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.46% 0.00% 100.00% - - - -
P/NAPS 2.12 1.86 1.95 2.88 3.77 2.12 2.15 -0.23%
  YoY % 13.98% -4.62% -32.29% -23.61% 77.83% -1.40% -
  Horiz. % 98.60% 86.51% 90.70% 133.95% 175.35% 98.60% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 -
Price 0.7600 0.9650 0.8500 0.4900 0.4900 0.2300 0.2800 -
P/RPS 8.84 11.37 8.63 4.86 6.00 3.54 6.29 5.83%
  YoY % -22.25% 31.75% 77.57% -19.00% 69.49% -43.72% -
  Horiz. % 140.54% 180.76% 137.20% 77.27% 95.39% 56.28% 100.00%
P/EPS 31.69 47.26 42.66 32.89 77.54 -38.01 -4.72 -
  YoY % -32.95% 10.78% 29.71% -57.58% 304.00% -705.30% -
  Horiz. % -671.40% -1,001.27% -903.81% -696.82% -1,642.80% 805.30% 100.00%
EY 3.16 2.12 2.34 3.04 1.29 -2.63 -21.17 -
  YoY % 49.06% -9.40% -23.03% 135.66% 149.05% 87.58% -
  Horiz. % -14.93% -10.01% -11.05% -14.36% -6.09% 12.42% 100.00%
DY 2.53 0.00 2.39 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.86% 0.00% 100.00% - - - -
P/NAPS 2.00 2.61 1.88 3.14 3.69 1.80 2.08 -0.65%
  YoY % -23.37% 38.83% -40.13% -14.91% 105.00% -13.46% -
  Horiz. % 96.15% 125.48% 90.38% 150.96% 177.40% 86.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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