[N2N] QoQ Cumulative Quarter Result on 31-Mar-2013 [#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- -43.71%
YoY- 139.76%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,327 22,767 14,759 6,687 26,611 19,139 12,300 86.18%
PBT 6,180 4,247 2,396 1,022 1,948 1,511 851 273.65%
Tax -137 -79 -26 -15 -159 -18 0 -
NP 6,043 4,168 2,370 1,007 1,789 1,493 851 268.12%
-
NP to SH 6,043 4,168 2,370 1,007 1,789 1,493 851 268.12%
-
Tax Rate 2.22% 1.86% 1.09% 1.47% 8.16% 1.19% 0.00% -
Total Cost 25,284 18,599 12,389 5,680 24,822 17,646 11,449 69.33%
-
Net Worth 49,747 46,837 44,460 40,576 39,864 39,654 39,693 16.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,747 46,837 44,460 40,576 39,864 39,654 39,693 16.19%
NOSH 302,050 299,856 299,999 296,176 298,166 298,600 303,928 -0.41%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.29% 18.31% 16.06% 15.06% 6.72% 7.80% 6.92% -
ROE 12.15% 8.90% 5.33% 2.48% 4.49% 3.77% 2.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.37 7.59 4.92 2.26 8.92 6.41 4.05 86.84%
EPS 2.02 1.39 0.79 0.34 0.60 0.50 0.28 272.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1562 0.1482 0.137 0.1337 0.1328 0.1306 16.67%
Adjusted Per Share Value based on latest NOSH - 296,176
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.61 4.08 2.64 1.20 4.77 3.43 2.20 86.33%
EPS 1.08 0.75 0.42 0.18 0.32 0.27 0.15 271.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0891 0.0839 0.0796 0.0727 0.0714 0.071 0.0711 16.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.495 0.45 0.47 0.425 0.46 0.50 0.47 -
P/RPS 4.77 5.93 9.55 18.82 5.15 7.80 11.61 -44.64%
P/EPS 24.74 32.37 59.49 125.00 76.67 100.00 167.86 -72.00%
EY 4.04 3.09 1.68 0.80 1.30 1.00 0.60 255.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.88 3.17 3.10 3.44 3.77 3.60 -11.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 -
Price 0.775 0.49 0.435 0.435 0.455 0.49 0.54 -
P/RPS 7.47 6.45 8.84 19.27 5.10 7.64 13.34 -31.99%
P/EPS 38.74 35.25 55.06 127.94 75.83 98.00 192.86 -65.60%
EY 2.58 2.84 1.82 0.78 1.32 1.02 0.52 190.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 3.14 2.94 3.18 3.40 3.69 4.13 9.12%

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