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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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