Highlights

[N2N] YoY TTM Result on 2012-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     107.86%    YoY -     101.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 35,949 32,230 27,325 22,799 14,925 12,377 20,561 9.75%
  YoY % 11.54% 17.95% 19.85% 52.76% 20.59% -39.80% -
  Horiz. % 174.84% 156.75% 132.90% 110.88% 72.59% 60.20% 100.00%
PBT 7,773 6,729 2,550 438 -7,129 -17,872 -5,858 -
  YoY % 15.51% 163.88% 482.19% 106.14% 60.11% -205.09% -
  Horiz. % -132.69% -114.87% -43.53% -7.48% 121.70% 305.09% 100.00%
Tax -68 -141 -174 -322 -4 -39 3 -
  YoY % 51.77% 18.97% 45.96% -7,950.00% 89.74% -1,400.00% -
  Horiz. % -2,266.67% -4,700.00% -5,800.00% -10,733.33% -133.33% -1,300.00% 100.00%
NP 7,705 6,588 2,376 116 -7,133 -17,911 -5,855 -
  YoY % 16.96% 177.27% 1,948.28% 101.63% 60.18% -205.91% -
  Horiz. % -131.60% -112.52% -40.58% -1.98% 121.83% 305.91% 100.00%
NP to SH 7,705 6,588 2,376 116 -7,133 -17,911 -5,855 -
  YoY % 16.96% 177.27% 1,948.28% 101.63% 60.18% -205.91% -
  Horiz. % -131.60% -112.52% -40.58% -1.98% 121.83% 305.91% 100.00%
Tax Rate 0.87 % 2.10 % 6.82 % 73.52 % - % - % - % -
  YoY % -58.57% -69.21% -90.72% 0.00% 0.00% 0.00% -
  Horiz. % 1.18% 2.86% 9.28% 100.00% - - -
Total Cost 28,244 25,642 24,949 22,683 22,058 30,288 26,416 1.12%
  YoY % 10.15% 2.78% 9.99% 2.83% -27.17% 14.66% -
  Horiz. % 106.92% 97.07% 94.45% 85.87% 83.50% 114.66% 100.00%
Net Worth 164,132 53,675 40,576 38,699 39,457 47,045 64,149 16.94%
  YoY % 205.79% 32.28% 4.85% -1.92% -16.13% -26.66% -
  Horiz. % 255.86% 83.67% 63.25% 60.33% 61.51% 73.34% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,111 4,662 0 0 0 0 3,002 15.45%
  YoY % 52.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.84% 155.25% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 92.30 % 70.77 % - % - % - % - % - % -
  YoY % 30.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.42% 100.00% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 164,132 53,675 40,576 38,699 39,457 47,045 64,149 16.94%
  YoY % 205.79% 32.28% 4.85% -1.92% -16.13% -26.66% -
  Horiz. % 255.86% 83.67% 63.25% 60.33% 61.51% 73.34% 100.00%
NOSH 443,600 310,800 296,176 299,999 300,512 303,125 298,368 6.83%
  YoY % 42.73% 4.94% -1.27% -0.17% -0.86% 1.59% -
  Horiz. % 148.68% 104.17% 99.27% 100.55% 100.72% 101.59% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 21.43 % 20.44 % 8.70 % 0.51 % -47.79 % -144.71 % -28.48 % -
  YoY % 4.84% 134.94% 1,605.88% 101.07% 66.98% -408.11% -
  Horiz. % -75.25% -71.77% -30.55% -1.79% 167.80% 508.11% 100.00%
ROE 4.69 % 12.27 % 5.86 % 0.30 % -18.08 % -38.07 % -9.13 % -
  YoY % -61.78% 109.39% 1,853.33% 101.66% 52.51% -316.98% -
  Horiz. % -51.37% -134.39% -64.18% -3.29% 198.03% 416.98% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.10 10.37 9.23 7.60 4.97 4.08 6.89 2.73%
  YoY % -21.89% 12.35% 21.45% 52.92% 21.81% -40.78% -
  Horiz. % 117.56% 150.51% 133.96% 110.30% 72.13% 59.22% 100.00%
EPS 1.74 2.12 0.80 0.04 -2.37 -5.91 -1.96 -
  YoY % -17.92% 165.00% 1,900.00% 101.69% 59.90% -201.53% -
  Horiz. % -88.78% -108.16% -40.82% -2.04% 120.92% 301.53% 100.00%
DPS 1.60 1.50 0.00 0.00 0.00 0.00 1.00 8.14%
  YoY % 6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 150.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3700 0.1727 0.1370 0.1290 0.1313 0.1552 0.2150 9.47%
  YoY % 114.24% 26.06% 6.20% -1.75% -15.40% -27.81% -
  Horiz. % 172.09% 80.33% 63.72% 60.00% 61.07% 72.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.01 5.39 4.57 3.81 2.50 2.07 3.44 9.74%
  YoY % 11.50% 17.94% 19.95% 52.40% 20.77% -39.83% -
  Horiz. % 174.71% 156.69% 132.85% 110.76% 72.67% 60.17% 100.00%
EPS 1.29 1.10 0.40 0.02 -1.19 -3.00 -0.98 -
  YoY % 17.27% 175.00% 1,900.00% 101.68% 60.33% -206.12% -
  Horiz. % -131.63% -112.24% -40.82% -2.04% 121.43% 306.12% 100.00%
DPS 1.19 0.78 0.00 0.00 0.00 0.00 0.50 15.54%
  YoY % 52.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 238.00% 156.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2745 0.0898 0.0679 0.0647 0.0660 0.0787 0.1073 16.94%
  YoY % 205.68% 32.25% 4.95% -1.97% -16.14% -26.65% -
  Horiz. % 255.82% 83.69% 63.28% 60.30% 61.51% 73.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8350 0.8100 0.4250 0.4600 0.2600 0.2800 0.2200 -
P/RPS 10.30 7.81 4.61 6.05 5.24 6.86 3.19 21.56%
  YoY % 31.88% 69.41% -23.80% 15.46% -23.62% 115.05% -
  Horiz. % 322.88% 244.83% 144.51% 189.66% 164.26% 215.05% 100.00%
P/EPS 48.07 38.21 52.98 1,189.66 -10.95 -4.74 -11.21 -
  YoY % 25.80% -27.88% -95.55% 10,964.48% -131.01% 57.72% -
  Horiz. % -428.81% -340.86% -472.61% -10,612.49% 97.68% 42.28% 100.00%
EY 2.08 2.62 1.89 0.08 -9.13 -21.10 -8.92 -
  YoY % -20.61% 38.62% 2,262.50% 100.88% 56.73% -136.55% -
  Horiz. % -23.32% -29.37% -21.19% -0.90% 102.35% 236.55% 100.00%
DY 1.92 1.85 0.00 0.00 0.00 0.00 4.55 -13.39%
  YoY % 3.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.20% 40.66% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.26 4.69 3.10 3.57 1.98 1.80 1.02 14.17%
  YoY % -51.81% 51.29% -13.17% 80.30% 10.00% 76.47% -
  Horiz. % 221.57% 459.80% 303.92% 350.00% 194.12% 176.47% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 22/05/14 27/05/13 24/05/12 25/05/11 13/05/10 26/05/09 -
Price 0.8250 1.0400 0.4350 0.4500 0.2500 0.2800 0.3500 -
P/RPS 10.18 10.03 4.71 5.92 5.03 6.86 5.08 12.28%
  YoY % 1.50% 112.95% -20.44% 17.69% -26.68% 35.04% -
  Horiz. % 200.39% 197.44% 92.72% 116.54% 99.02% 135.04% 100.00%
P/EPS 47.50 49.06 54.22 1,163.79 -10.53 -4.74 -17.84 -
  YoY % -3.18% -9.52% -95.34% 11,152.14% -122.15% 73.43% -
  Horiz. % -266.26% -275.00% -303.92% -6,523.49% 59.02% 26.57% 100.00%
EY 2.11 2.04 1.84 0.09 -9.49 -21.10 -5.61 -
  YoY % 3.43% 10.87% 1,944.44% 100.95% 55.02% -276.11% -
  Horiz. % -37.61% -36.36% -32.80% -1.60% 169.16% 376.11% 100.00%
DY 1.94 1.44 0.00 0.00 0.00 0.00 2.86 -6.26%
  YoY % 34.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.83% 50.35% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.23 6.02 3.18 3.49 1.90 1.80 1.63 5.36%
  YoY % -62.96% 89.31% -8.88% 83.68% 5.56% 10.43% -
  Horiz. % 136.81% 369.33% 195.09% 214.11% 116.56% 110.43% 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
 
 

280  284  418  1317 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.660.00 
 EKOVEST 0.380.00 
 HSI-C9J 0.185-0.02 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers