[N2N] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 75.44%
YoY- 177.96%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,759 6,687 26,611 19,139 12,300 5,973 20,719 -20.25%
PBT 2,396 1,022 1,948 1,511 851 420 -1,155 -
Tax -26 -15 -159 -18 0 0 -322 -81.34%
NP 2,370 1,007 1,789 1,493 851 420 -1,477 -
-
NP to SH 2,370 1,007 1,789 1,493 851 420 -1,477 -
-
Tax Rate 1.09% 1.47% 8.16% 1.19% 0.00% 0.00% - -
Total Cost 12,389 5,680 24,822 17,646 11,449 5,553 22,196 -32.23%
-
Net Worth 44,460 40,576 39,864 39,654 39,693 38,699 38,670 9.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 44,460 40,576 39,864 39,654 39,693 38,699 38,670 9.75%
NOSH 299,999 296,176 298,166 298,600 303,928 299,999 300,000 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.06% 15.06% 6.72% 7.80% 6.92% 7.03% -7.13% -
ROE 5.33% 2.48% 4.49% 3.77% 2.14% 1.09% -3.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.92 2.26 8.92 6.41 4.05 1.99 6.91 -20.27%
EPS 0.79 0.34 0.60 0.50 0.28 0.14 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.137 0.1337 0.1328 0.1306 0.129 0.1289 9.75%
Adjusted Per Share Value based on latest NOSH - 305,714
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.47 1.12 4.45 3.20 2.06 1.00 3.47 -20.29%
EPS 0.40 0.17 0.30 0.25 0.14 0.07 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0679 0.0667 0.0663 0.0664 0.0647 0.0647 9.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.47 0.425 0.46 0.50 0.47 0.46 0.26 -
P/RPS 9.55 18.82 5.15 7.80 11.61 23.10 3.76 86.26%
P/EPS 59.49 125.00 76.67 100.00 167.86 328.57 -52.81 -
EY 1.68 0.80 1.30 1.00 0.60 0.30 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.10 3.44 3.77 3.60 3.57 2.02 35.08%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 -
Price 0.435 0.435 0.455 0.49 0.54 0.45 0.47 -
P/RPS 8.84 19.27 5.10 7.64 13.34 22.60 6.81 19.01%
P/EPS 55.06 127.94 75.83 98.00 192.86 321.43 -95.46 -
EY 1.82 0.78 1.32 1.02 0.52 0.31 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 3.18 3.40 3.69 4.13 3.49 3.65 -13.44%

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