Highlights

[N2N] YoY TTM Result on 2013-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     32.81%    YoY -     1,948.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 39,707 35,949 32,230 27,325 22,799 14,925 12,377 21.42%
  YoY % 10.45% 11.54% 17.95% 19.85% 52.76% 20.59% -
  Horiz. % 320.81% 290.45% 260.40% 220.77% 184.20% 120.59% 100.00%
PBT 11,026 7,773 6,729 2,550 438 -7,129 -17,872 -
  YoY % 41.85% 15.51% 163.88% 482.19% 106.14% 60.11% -
  Horiz. % -61.69% -43.49% -37.65% -14.27% -2.45% 39.89% 100.00%
Tax -1,069 -68 -141 -174 -322 -4 -39 73.55%
  YoY % -1,472.06% 51.77% 18.97% 45.96% -7,950.00% 89.74% -
  Horiz. % 2,741.03% 174.36% 361.54% 446.15% 825.64% 10.26% 100.00%
NP 9,957 7,705 6,588 2,376 116 -7,133 -17,911 -
  YoY % 29.23% 16.96% 177.27% 1,948.28% 101.63% 60.18% -
  Horiz. % -55.59% -43.02% -36.78% -13.27% -0.65% 39.82% 100.00%
NP to SH 10,051 7,705 6,588 2,376 116 -7,133 -17,911 -
  YoY % 30.45% 16.96% 177.27% 1,948.28% 101.63% 60.18% -
  Horiz. % -56.12% -43.02% -36.78% -13.27% -0.65% 39.82% 100.00%
Tax Rate 9.70 % 0.87 % 2.10 % 6.82 % 73.52 % - % - % -
  YoY % 1,014.94% -58.57% -69.21% -90.72% 0.00% 0.00% -
  Horiz. % 13.19% 1.18% 2.86% 9.28% 100.00% - -
Total Cost 29,750 28,244 25,642 24,949 22,683 22,058 30,288 -0.30%
  YoY % 5.33% 10.15% 2.78% 9.99% 2.83% -27.17% -
  Horiz. % 98.22% 93.25% 84.66% 82.37% 74.89% 72.83% 100.00%
Net Worth 177,864 164,132 53,675 40,576 38,699 39,457 47,045 24.79%
  YoY % 8.37% 205.79% 32.28% 4.85% -1.92% -16.13% -
  Horiz. % 378.07% 348.88% 114.09% 86.25% 82.26% 83.87% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,425 7,111 4,662 0 0 0 0 -
  YoY % -37.78% 52.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.92% 152.55% 100.00% - - - -
Div Payout % 44.03 % 92.30 % 70.77 % - % - % - % - % -
  YoY % -52.30% 30.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.22% 130.42% 100.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 177,864 164,132 53,675 40,576 38,699 39,457 47,045 24.79%
  YoY % 8.37% 205.79% 32.28% 4.85% -1.92% -16.13% -
  Horiz. % 378.07% 348.88% 114.09% 86.25% 82.26% 83.87% 100.00%
NOSH 468,064 443,600 310,800 296,176 299,999 300,512 303,125 7.50%
  YoY % 5.51% 42.73% 4.94% -1.27% -0.17% -0.86% -
  Horiz. % 154.41% 146.34% 102.53% 97.71% 98.97% 99.14% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.08 % 21.43 % 20.44 % 8.70 % 0.51 % -47.79 % -144.71 % -
  YoY % 17.03% 4.84% 134.94% 1,605.88% 101.07% 66.98% -
  Horiz. % -17.33% -14.81% -14.12% -6.01% -0.35% 33.02% 100.00%
ROE 5.65 % 4.69 % 12.27 % 5.86 % 0.30 % -18.08 % -38.07 % -
  YoY % 20.47% -61.78% 109.39% 1,853.33% 101.66% 52.51% -
  Horiz. % -14.84% -12.32% -32.23% -15.39% -0.79% 47.49% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.48 8.10 10.37 9.23 7.60 4.97 4.08 12.96%
  YoY % 4.69% -21.89% 12.35% 21.45% 52.92% 21.81% -
  Horiz. % 207.84% 198.53% 254.17% 226.23% 186.27% 121.81% 100.00%
EPS 2.15 1.74 2.12 0.80 0.04 -2.37 -5.91 -
  YoY % 23.56% -17.92% 165.00% 1,900.00% 101.69% 59.90% -
  Horiz. % -36.38% -29.44% -35.87% -13.54% -0.68% 40.10% 100.00%
DPS 0.95 1.60 1.50 0.00 0.00 0.00 0.00 -
  YoY % -40.63% 6.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.33% 106.67% 100.00% - - - -
NAPS 0.3800 0.3700 0.1727 0.1370 0.1290 0.1313 0.1552 16.08%
  YoY % 2.70% 114.24% 26.06% 6.20% -1.75% -15.40% -
  Horiz. % 244.85% 238.40% 111.28% 88.27% 83.12% 84.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.64 6.01 5.39 4.57 3.81 2.50 2.07 21.42%
  YoY % 10.48% 11.50% 17.94% 19.95% 52.40% 20.77% -
  Horiz. % 320.77% 290.34% 260.39% 220.77% 184.06% 120.77% 100.00%
EPS 1.68 1.29 1.10 0.40 0.02 -1.19 -3.00 -
  YoY % 30.23% 17.27% 175.00% 1,900.00% 101.68% 60.33% -
  Horiz. % -56.00% -43.00% -36.67% -13.33% -0.67% 39.67% 100.00%
DPS 0.74 1.19 0.78 0.00 0.00 0.00 0.00 -
  YoY % -37.82% 52.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.87% 152.56% 100.00% - - - -
NAPS 0.2975 0.2745 0.0898 0.0679 0.0647 0.0660 0.0787 24.79%
  YoY % 8.38% 205.68% 32.25% 4.95% -1.97% -16.14% -
  Horiz. % 378.02% 348.79% 114.10% 86.28% 82.21% 83.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8750 0.8350 0.8100 0.4250 0.4600 0.2600 0.2800 -
P/RPS 10.31 10.30 7.81 4.61 6.05 5.24 6.86 7.02%
  YoY % 0.10% 31.88% 69.41% -23.80% 15.46% -23.62% -
  Horiz. % 150.29% 150.15% 113.85% 67.20% 88.19% 76.38% 100.00%
P/EPS 40.75 48.07 38.21 52.98 1,189.66 -10.95 -4.74 -
  YoY % -15.23% 25.80% -27.88% -95.55% 10,964.48% -131.01% -
  Horiz. % -859.70% -1,014.14% -806.12% -1,117.72% -25,098.31% 231.01% 100.00%
EY 2.45 2.08 2.62 1.89 0.08 -9.13 -21.10 -
  YoY % 17.79% -20.61% 38.62% 2,262.50% 100.88% 56.73% -
  Horiz. % -11.61% -9.86% -12.42% -8.96% -0.38% 43.27% 100.00%
DY 1.08 1.92 1.85 0.00 0.00 0.00 0.00 -
  YoY % -43.75% 3.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.38% 103.78% 100.00% - - - -
P/NAPS 2.30 2.26 4.69 3.10 3.57 1.98 1.80 4.17%
  YoY % 1.77% -51.81% 51.29% -13.17% 80.30% 10.00% -
  Horiz. % 127.78% 125.56% 260.56% 172.22% 198.33% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 22/05/14 27/05/13 24/05/12 25/05/11 13/05/10 -
Price 0.8000 0.8250 1.0400 0.4350 0.4500 0.2500 0.2800 -
P/RPS 9.43 10.18 10.03 4.71 5.92 5.03 6.86 5.44%
  YoY % -7.37% 1.50% 112.95% -20.44% 17.69% -26.68% -
  Horiz. % 137.46% 148.40% 146.21% 68.66% 86.30% 73.32% 100.00%
P/EPS 37.26 47.50 49.06 54.22 1,163.79 -10.53 -4.74 -
  YoY % -21.56% -3.18% -9.52% -95.34% 11,152.14% -122.15% -
  Horiz. % -786.08% -1,002.11% -1,035.02% -1,143.88% -24,552.53% 222.15% 100.00%
EY 2.68 2.11 2.04 1.84 0.09 -9.49 -21.10 -
  YoY % 27.01% 3.43% 10.87% 1,944.44% 100.95% 55.02% -
  Horiz. % -12.70% -10.00% -9.67% -8.72% -0.43% 44.98% 100.00%
DY 1.18 1.94 1.44 0.00 0.00 0.00 0.00 -
  YoY % -39.18% 34.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.94% 134.72% 100.00% - - - -
P/NAPS 2.11 2.23 6.02 3.18 3.49 1.90 1.80 2.68%
  YoY % -5.38% -62.96% 89.31% -8.88% 83.68% 5.56% -
  Horiz. % 117.22% 123.89% 334.44% 176.67% 193.89% 105.56% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers