[N2N] QoQ 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- 48.96%
YoY- 209.0%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,072 6,687 7,472 6,839 6,327 5,973 5,815 24.46%
PBT 1,374 1,022 437 660 431 420 553 83.54%
Tax -11 -15 -141 -18 0 0 -114 -78.99%
NP 1,363 1,007 296 642 431 420 439 112.97%
-
NP to SH 1,363 1,007 296 642 431 420 439 112.97%
-
Tax Rate 0.80% 1.47% 32.27% 2.73% 0.00% 0.00% 20.61% -
Total Cost 6,709 5,680 7,176 6,197 5,896 5,553 5,376 15.92%
-
Net Worth 44,888 40,576 39,575 40,598 40,206 38,699 38,330 11.11%
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 44,888 40,576 39,575 40,598 40,206 38,699 38,330 11.11%
NOSH 302,888 296,176 295,999 305,714 307,857 299,999 297,368 1.23%
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 16.89% 15.06% 3.96% 9.39% 6.81% 7.03% 7.55% -
ROE 3.04% 2.48% 0.75% 1.58% 1.07% 1.09% 1.15% -
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 2.67 2.26 2.52 2.24 2.06 1.99 1.96 22.90%
EPS 0.45 0.34 0.10 0.21 0.14 0.14 0.15 108.14%
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 1.35 1.12 1.25 1.14 1.06 1.00 0.97 24.67%
EPS 0.23 0.17 0.05 0.11 0.07 0.07 0.07 121.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0679 0.0662 0.0679 0.0672 0.0647 0.0641 11.14%
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 17.64 18.82 18.22 22.35 22.87 23.10 13.30 20.73%
P/EPS 104.44 125.00 460.00 238.10 335.71 328.57 176.12 -29.43%
EY 0.96 0.80 0.22 0.42 0.30 0.30 0.57 41.60%
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 16.32 19.27 18.02 21.90 26.28 22.60 24.03 -22.75%
P/EPS 96.67 127.94 455.00 233.33 385.71 321.43 318.37 -54.85%
EY 1.03 0.78 0.22 0.43 0.26 0.31 0.31 122.82%
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