Highlights

[N2N] YoY TTM Result on 2011-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -10.66%    YoY -     60.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 32,230 27,325 22,799 14,925 12,377 20,561 27,712 2.55%
  YoY % 17.95% 19.85% 52.76% 20.59% -39.80% -25.80% -
  Horiz. % 116.30% 98.60% 82.27% 53.86% 44.66% 74.20% 100.00%
PBT 6,729 2,550 438 -7,129 -17,872 -5,858 16,135 -13.56%
  YoY % 163.88% 482.19% 106.14% 60.11% -205.09% -136.31% -
  Horiz. % 41.70% 15.80% 2.71% -44.18% -110.77% -36.31% 100.00%
Tax -141 -174 -322 -4 -39 3 -251 -9.16%
  YoY % 18.97% 45.96% -7,950.00% 89.74% -1,400.00% 101.20% -
  Horiz. % 56.18% 69.32% 128.29% 1.59% 15.54% -1.20% 100.00%
NP 6,588 2,376 116 -7,133 -17,911 -5,855 15,884 -13.64%
  YoY % 177.27% 1,948.28% 101.63% 60.18% -205.91% -136.86% -
  Horiz. % 41.48% 14.96% 0.73% -44.91% -112.76% -36.86% 100.00%
NP to SH 6,588 2,376 116 -7,133 -17,911 -5,855 15,884 -13.64%
  YoY % 177.27% 1,948.28% 101.63% 60.18% -205.91% -136.86% -
  Horiz. % 41.48% 14.96% 0.73% -44.91% -112.76% -36.86% 100.00%
Tax Rate 2.10 % 6.82 % 73.52 % - % - % - % 1.56 % 5.08%
  YoY % -69.21% -90.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.62% 437.18% 4,712.82% 0.00% 0.00% 0.00% 100.00%
Total Cost 25,642 24,949 22,683 22,058 30,288 26,416 11,828 13.76%
  YoY % 2.78% 9.99% 2.83% -27.17% 14.66% 123.33% -
  Horiz. % 216.79% 210.93% 191.77% 186.49% 256.07% 223.33% 100.00%
Net Worth 53,675 40,576 38,699 39,457 47,045 64,149 72,416 -4.87%
  YoY % 32.28% 4.85% -1.92% -16.13% -26.66% -11.42% -
  Horiz. % 74.12% 56.03% 53.44% 54.49% 64.96% 88.58% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 4,662 0 0 0 0 3,002 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.25% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 70.77 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 53,675 40,576 38,699 39,457 47,045 64,149 72,416 -4.87%
  YoY % 32.28% 4.85% -1.92% -16.13% -26.66% -11.42% -
  Horiz. % 74.12% 56.03% 53.44% 54.49% 64.96% 88.58% 100.00%
NOSH 310,800 296,176 299,999 300,512 303,125 298,368 296,790 0.77%
  YoY % 4.94% -1.27% -0.17% -0.86% 1.59% 0.53% -
  Horiz. % 104.72% 99.79% 101.08% 101.25% 102.13% 100.53% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 20.44 % 8.70 % 0.51 % -47.79 % -144.71 % -28.48 % 57.32 % -15.78%
  YoY % 134.94% 1,605.88% 101.07% 66.98% -408.11% -149.69% -
  Horiz. % 35.66% 15.18% 0.89% -83.37% -252.46% -49.69% 100.00%
ROE 12.27 % 5.86 % 0.30 % -18.08 % -38.07 % -9.13 % 21.93 % -9.22%
  YoY % 109.39% 1,853.33% 101.66% 52.51% -316.98% -141.63% -
  Horiz. % 55.95% 26.72% 1.37% -82.44% -173.60% -41.63% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.37 9.23 7.60 4.97 4.08 6.89 9.34 1.76%
  YoY % 12.35% 21.45% 52.92% 21.81% -40.78% -26.23% -
  Horiz. % 111.03% 98.82% 81.37% 53.21% 43.68% 73.77% 100.00%
EPS 2.12 0.80 0.04 -2.37 -5.91 -1.96 5.35 -14.29%
  YoY % 165.00% 1,900.00% 101.69% 59.90% -201.53% -136.64% -
  Horiz. % 39.63% 14.95% 0.75% -44.30% -110.47% -36.64% 100.00%
DPS 1.50 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. % 150.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1727 0.1370 0.1290 0.1313 0.1552 0.2150 0.2440 -5.59%
  YoY % 26.06% 6.20% -1.75% -15.40% -27.81% -11.89% -
  Horiz. % 70.78% 56.15% 52.87% 53.81% 63.61% 88.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.39 4.57 3.81 2.50 2.07 3.44 4.64 2.53%
  YoY % 17.94% 19.95% 52.40% 20.77% -39.83% -25.86% -
  Horiz. % 116.16% 98.49% 82.11% 53.88% 44.61% 74.14% 100.00%
EPS 1.10 0.40 0.02 -1.19 -3.00 -0.98 2.66 -13.68%
  YoY % 175.00% 1,900.00% 101.68% 60.33% -206.12% -136.84% -
  Horiz. % 41.35% 15.04% 0.75% -44.74% -112.78% -36.84% 100.00%
DPS 0.78 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. % 156.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0898 0.0679 0.0647 0.0660 0.0787 0.1073 0.1211 -4.86%
  YoY % 32.25% 4.95% -1.97% -16.14% -26.65% -11.40% -
  Horiz. % 74.15% 56.07% 53.43% 54.50% 64.99% 88.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.8100 0.4250 0.4600 0.2600 0.2800 0.2200 0.8800 -
P/RPS 7.81 4.61 6.05 5.24 6.86 3.19 9.42 -3.07%
  YoY % 69.41% -23.80% 15.46% -23.62% 115.05% -66.14% -
  Horiz. % 82.91% 48.94% 64.23% 55.63% 72.82% 33.86% 100.00%
P/EPS 38.21 52.98 1,189.66 -10.95 -4.74 -11.21 16.44 15.08%
  YoY % -27.88% -95.55% 10,964.48% -131.01% 57.72% -168.19% -
  Horiz. % 232.42% 322.26% 7,236.37% -66.61% -28.83% -68.19% 100.00%
EY 2.62 1.89 0.08 -9.13 -21.10 -8.92 6.08 -13.09%
  YoY % 38.62% 2,262.50% 100.88% 56.73% -136.55% -246.71% -
  Horiz. % 43.09% 31.09% 1.32% -150.16% -347.04% -146.71% 100.00%
DY 1.85 0.00 0.00 0.00 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.66% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.69 3.10 3.57 1.98 1.80 1.02 3.61 4.46%
  YoY % 51.29% -13.17% 80.30% 10.00% 76.47% -71.75% -
  Horiz. % 129.92% 85.87% 98.89% 54.85% 49.86% 28.25% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 27/05/13 24/05/12 25/05/11 13/05/10 26/05/09 26/05/08 -
Price 1.0400 0.4350 0.4500 0.2500 0.2800 0.3500 0.7500 -
P/RPS 10.03 4.71 5.92 5.03 6.86 5.08 8.03 3.77%
  YoY % 112.95% -20.44% 17.69% -26.68% 35.04% -36.74% -
  Horiz. % 124.91% 58.66% 73.72% 62.64% 85.43% 63.26% 100.00%
P/EPS 49.06 54.22 1,163.79 -10.53 -4.74 -17.84 14.01 23.22%
  YoY % -9.52% -95.34% 11,152.14% -122.15% 73.43% -227.34% -
  Horiz. % 350.18% 387.01% 8,306.85% -75.16% -33.83% -127.34% 100.00%
EY 2.04 1.84 0.09 -9.49 -21.10 -5.61 7.14 -18.84%
  YoY % 10.87% 1,944.44% 100.95% 55.02% -276.11% -178.57% -
  Horiz. % 28.57% 25.77% 1.26% -132.91% -295.52% -78.57% 100.00%
DY 1.44 0.00 0.00 0.00 0.00 2.86 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.35% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 6.02 3.18 3.49 1.90 1.80 1.63 3.07 11.87%
  YoY % 89.31% -8.88% 83.68% 5.56% 10.43% -46.91% -
  Horiz. % 196.09% 103.58% 113.68% 61.89% 58.63% 53.09% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers