[N2N] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.03%
YoY- 33.8%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 37,204 34,239 34,493 33,116 30,360 31,327 30,356 14.53%
PBT 9,020 7,091 6,965 6,380 6,292 6,180 5,662 36.44%
Tax -148 -50 -173 -38 -76 -137 -105 25.73%
NP 8,872 7,041 6,792 6,342 6,216 6,043 5,557 36.64%
-
NP to SH 8,872 7,041 6,792 6,342 6,216 6,043 5,557 36.64%
-
Tax Rate 1.64% 0.71% 2.48% 0.60% 1.21% 2.22% 1.85% -
Total Cost 28,332 27,198 27,701 26,774 24,144 25,284 24,798 9.29%
-
Net Worth 164,132 137,934 158,546 51,144 53,675 49,747 46,837 130.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,201 10,305 9,418 18,648 - - -
Div Payout % - 116.48% 151.72% 148.51% 300.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 164,132 137,934 158,546 51,144 53,675 49,747 46,837 130.88%
NOSH 443,600 372,795 351,310 313,960 310,800 302,050 299,856 29.86%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.85% 20.56% 19.69% 19.15% 20.47% 19.29% 18.31% -
ROE 5.41% 5.10% 4.28% 12.40% 11.58% 12.15% 11.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.39 9.18 9.82 10.55 9.77 10.37 10.12 -11.75%
EPS 2.00 1.63 1.93 2.02 2.00 2.02 1.85 5.33%
DPS 0.00 2.20 2.93 3.00 6.00 0.00 0.00 -
NAPS 0.37 0.37 0.4513 0.1629 0.1727 0.1647 0.1562 77.79%
Adjusted Per Share Value based on latest NOSH - 310,961
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.22 5.73 5.77 5.54 5.08 5.24 5.08 14.46%
EPS 1.48 1.18 1.14 1.06 1.04 1.01 0.93 36.34%
DPS 0.00 1.37 1.72 1.58 3.12 0.00 0.00 -
NAPS 0.2745 0.2307 0.2652 0.0855 0.0898 0.0832 0.0783 130.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.835 0.895 0.88 1.05 0.81 0.495 0.45 -
P/RPS 9.96 9.74 8.96 9.95 8.29 4.77 4.45 71.19%
P/EPS 41.75 47.39 45.52 51.98 40.50 24.74 24.28 43.57%
EY 2.40 2.11 2.20 1.92 2.47 4.04 4.12 -30.27%
DY 0.00 2.46 3.33 2.86 7.41 0.00 0.00 -
P/NAPS 2.26 2.42 1.95 6.45 4.69 3.01 2.88 -14.93%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 -
Price 0.825 0.85 0.85 0.92 1.04 0.775 0.49 -
P/RPS 9.84 9.25 8.66 8.72 10.65 7.47 4.84 60.55%
P/EPS 41.25 45.00 43.97 45.54 52.00 38.74 26.44 34.55%
EY 2.42 2.22 2.27 2.20 1.92 2.58 3.78 -25.73%
DY 0.00 2.59 3.45 3.26 5.77 0.00 0.00 -
P/NAPS 2.23 2.30 1.88 5.65 6.02 4.71 3.14 -20.41%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment