[N2N] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 19.83%
YoY- 221.12%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,767 14,759 6,687 26,611 19,139 12,300 5,973 143.81%
PBT 4,247 2,396 1,022 1,948 1,511 851 420 366.95%
Tax -79 -26 -15 -159 -18 0 0 -
NP 4,168 2,370 1,007 1,789 1,493 851 420 361.15%
-
NP to SH 4,168 2,370 1,007 1,789 1,493 851 420 361.15%
-
Tax Rate 1.86% 1.09% 1.47% 8.16% 1.19% 0.00% 0.00% -
Total Cost 18,599 12,389 5,680 24,822 17,646 11,449 5,553 123.69%
-
Net Worth 46,837 44,460 40,576 39,864 39,654 39,693 38,699 13.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 46,837 44,460 40,576 39,864 39,654 39,693 38,699 13.55%
NOSH 299,856 299,999 296,176 298,166 298,600 303,928 299,999 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.31% 16.06% 15.06% 6.72% 7.80% 6.92% 7.03% -
ROE 8.90% 5.33% 2.48% 4.49% 3.77% 2.14% 1.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.59 4.92 2.26 8.92 6.41 4.05 1.99 143.91%
EPS 1.39 0.79 0.34 0.60 0.50 0.28 0.14 361.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1482 0.137 0.1337 0.1328 0.1306 0.129 13.59%
Adjusted Per Share Value based on latest NOSH - 295,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.08 2.64 1.20 4.77 3.43 2.20 1.07 143.87%
EPS 0.75 0.42 0.18 0.32 0.27 0.15 0.08 344.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.0796 0.0727 0.0714 0.071 0.0711 0.0693 13.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.47 0.425 0.46 0.50 0.47 0.46 -
P/RPS 5.93 9.55 18.82 5.15 7.80 11.61 23.10 -59.57%
P/EPS 32.37 59.49 125.00 76.67 100.00 167.86 328.57 -78.63%
EY 3.09 1.68 0.80 1.30 1.00 0.60 0.30 372.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.17 3.10 3.44 3.77 3.60 3.57 -13.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 -
Price 0.49 0.435 0.435 0.455 0.49 0.54 0.45 -
P/RPS 6.45 8.84 19.27 5.10 7.64 13.34 22.60 -56.61%
P/EPS 35.25 55.06 127.94 75.83 98.00 192.86 321.43 -77.05%
EY 2.84 1.82 0.78 1.32 1.02 0.52 0.31 337.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.94 3.18 3.40 3.69 4.13 3.49 -6.79%

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