[N2N] QoQ TTM 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- 35.33%
YoY- 237.67%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,429 33,126 32,230 31,327 30,239 29,070 27,325 16.64%
PBT 7,155 6,972 6,729 6,178 4,684 3,493 2,550 98.81%
Tax -188 -130 -141 -137 -220 -185 -174 5.28%
NP 6,967 6,842 6,588 6,041 4,464 3,308 2,376 104.73%
-
NP to SH 6,967 6,842 6,588 6,041 4,464 3,308 2,376 104.73%
-
Tax Rate 2.63% 1.86% 2.10% 2.22% 4.70% 5.30% 6.82% -
Total Cost 27,462 26,284 25,642 25,286 25,775 25,762 24,949 6.60%
-
Net Worth 157,790 50,655 53,675 48,849 46,807 44,888 40,576 147.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,109 4,662 4,662 - - - - -
Div Payout % 102.04% 68.14% 70.77% - - - - -
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 157,790 50,655 53,675 48,849 46,807 44,888 40,576 147.08%
NOSH 349,636 310,961 310,800 302,096 299,666 302,888 296,176 11.68%
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 20.24% 20.65% 20.44% 19.28% 14.76% 11.38% 8.70% -
ROE 4.42% 13.51% 12.27% 12.37% 9.54% 7.37% 5.86% -
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 9.85 10.65 10.37 10.37 10.09 9.60 9.23 4.42%
EPS 1.99 2.20 2.12 2.00 1.49 1.09 0.80 83.48%
DPS 2.03 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.4513 0.1629 0.1727 0.1617 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 5.76 5.54 5.39 5.24 5.06 4.86 4.57 16.66%
EPS 1.17 1.14 1.10 1.01 0.75 0.55 0.40 104.39%
DPS 1.19 0.78 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.2639 0.0847 0.0898 0.0817 0.0783 0.0751 0.0679 146.99%
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 8.94 9.86 7.81 4.77 4.46 4.90 4.61 55.44%
P/EPS 44.16 47.72 38.21 24.75 30.21 43.03 52.98 -11.42%
EY 2.26 2.10 2.62 4.04 3.31 2.32 1.89 12.64%
DY 2.31 1.43 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 6.45 4.69 3.06 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 8.63 8.64 10.03 7.47 4.86 4.53 4.71 49.68%
P/EPS 42.66 41.81 49.06 38.76 32.89 39.83 54.22 -14.76%
EY 2.34 2.39 2.04 2.58 3.04 2.51 1.84 17.36%
DY 2.39 1.63 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 5.65 6.02 4.79 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