[N2N] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 44.99%
YoY- 237.79%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 25,870 16,558 7,590 31,327 22,767 14,759 6,687 146.23%
PBT 5,224 3,190 1,573 6,180 4,247 2,396 1,022 196.44%
Tax -130 -19 -19 -137 -79 -26 -15 321.37%
NP 5,094 3,171 1,554 6,043 4,168 2,370 1,007 194.39%
-
NP to SH 5,094 3,171 1,554 6,043 4,168 2,370 1,007 194.39%
-
Tax Rate 2.49% 0.60% 1.21% 2.22% 1.86% 1.09% 1.47% -
Total Cost 20,776 13,387 6,036 25,284 18,599 12,389 5,680 137.21%
-
Net Worth 158,546 51,144 53,675 49,747 46,837 44,460 40,576 147.87%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,728 4,709 4,662 - - - - -
Div Payout % 151.72% 148.51% 300.00% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 158,546 51,144 53,675 49,747 46,837 44,460 40,576 147.87%
NOSH 351,310 313,960 310,800 302,050 299,856 299,999 296,176 12.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.69% 19.15% 20.47% 19.29% 18.31% 16.06% 15.06% -
ROE 3.21% 6.20% 2.90% 12.15% 8.90% 5.33% 2.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.36 5.27 2.44 10.37 7.59 4.92 2.26 119.55%
EPS 1.45 1.01 0.50 2.02 1.39 0.79 0.34 162.75%
DPS 2.20 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.4513 0.1629 0.1727 0.1647 0.1562 0.1482 0.137 121.23%
Adjusted Per Share Value based on latest NOSH - 302,096
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.63 2.97 1.36 5.61 4.08 2.64 1.20 145.79%
EPS 0.91 0.57 0.28 1.08 0.75 0.42 0.18 194.27%
DPS 1.38 0.84 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.284 0.0916 0.0961 0.0891 0.0839 0.0796 0.0727 147.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.88 1.05 0.81 0.495 0.45 0.47 0.425 -
P/RPS 11.95 19.91 33.17 4.77 5.93 9.55 18.82 -26.10%
P/EPS 60.69 103.96 162.00 24.74 32.37 59.49 125.00 -38.19%
EY 1.65 0.96 0.62 4.04 3.09 1.68 0.80 61.95%
DY 2.50 1.43 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 6.45 4.69 3.01 2.88 3.17 3.10 -26.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 -
Price 0.85 0.92 1.04 0.775 0.49 0.435 0.435 -
P/RPS 11.54 17.44 42.59 7.47 6.45 8.84 19.27 -28.93%
P/EPS 58.62 91.09 208.00 38.74 35.25 55.06 127.94 -40.53%
EY 1.71 1.10 0.48 2.58 2.84 1.82 0.78 68.67%
DY 2.59 1.63 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 5.65 6.02 4.71 3.14 2.94 3.18 -29.53%

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