[N2N] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.92%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,843 9,301 8,369 9,311 8,968 7,590 8,560 9.78%
PBT 2,898 2,255 1,867 2,034 1,617 1,573 1,931 31.17%
Tax -37 -37 80 -111 0 -19 -58 -25.95%
NP 2,861 2,218 1,947 1,923 1,617 1,554 1,873 32.73%
-
NP to SH 2,861 2,218 1,947 1,923 1,617 1,554 1,873 32.73%
-
Tax Rate 1.28% 1.64% -4.28% 5.46% 0.00% 1.21% 3.00% -
Total Cost 6,982 7,083 6,422 7,388 7,351 6,036 6,687 2.92%
-
Net Worth 167,258 164,132 139,014 157,790 50,655 53,675 48,849 127.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 2,447 - 4,662 - -
Div Payout % - - - 127.27% - 300.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 167,258 164,132 139,014 157,790 50,655 53,675 48,849 127.68%
NOSH 440,153 443,600 375,714 349,636 310,961 310,800 302,096 28.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 29.07% 23.85% 23.26% 20.65% 18.03% 20.47% 21.88% -
ROE 1.71% 1.35% 1.40% 1.22% 3.19% 2.90% 3.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.24 2.10 2.23 2.66 2.88 2.44 2.83 -14.46%
EPS 0.65 0.50 0.52 0.55 0.52 0.50 0.62 3.20%
DPS 0.00 0.00 0.00 0.70 0.00 1.50 0.00 -
NAPS 0.38 0.37 0.37 0.4513 0.1629 0.1727 0.1617 77.03%
Adjusted Per Share Value based on latest NOSH - 349,636
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.65 1.56 1.40 1.56 1.50 1.27 1.43 10.03%
EPS 0.48 0.37 0.33 0.32 0.27 0.26 0.31 33.94%
DPS 0.00 0.00 0.00 0.41 0.00 0.78 0.00 -
NAPS 0.2798 0.2745 0.2325 0.2639 0.0847 0.0898 0.0817 127.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.78 0.835 0.895 0.88 1.05 0.81 0.495 -
P/RPS 34.88 39.82 40.18 33.04 36.41 33.17 17.47 58.75%
P/EPS 120.00 167.00 172.71 160.00 201.92 162.00 79.84 31.31%
EY 0.83 0.60 0.58 0.63 0.50 0.62 1.25 -23.94%
DY 0.00 0.00 0.00 0.80 0.00 1.85 0.00 -
P/NAPS 2.05 2.26 2.42 1.95 6.45 4.69 3.06 -23.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 -
Price 0.75 0.825 0.85 0.85 0.92 1.04 0.775 -
P/RPS 33.54 39.35 38.16 31.92 31.90 42.59 27.35 14.61%
P/EPS 115.38 165.00 164.03 154.55 176.92 208.00 125.00 -5.21%
EY 0.87 0.61 0.61 0.65 0.57 0.48 0.80 5.76%
DY 0.00 0.00 0.00 0.82 0.00 1.44 0.00 -
P/NAPS 1.97 2.23 2.30 1.88 5.65 6.02 4.79 -44.78%

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