[N2N] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.68%
YoY- 178.5%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,552 38,288 33,116 29,518 24,600 17,086 14,560 19.07%
PBT 11,432 10,306 6,380 4,792 1,702 -2,652 -4,084 -
Tax 0 -148 -38 -52 0 0 0 -
NP 11,432 10,158 6,342 4,740 1,702 -2,652 -4,084 -
-
NP to SH 11,540 10,158 6,342 4,740 1,702 -2,652 -4,084 -
-
Tax Rate 0.00% 1.44% 0.60% 1.09% 0.00% - - -
Total Cost 30,120 28,130 26,774 24,778 22,898 19,738 18,644 8.31%
-
Net Worth 178,260 167,827 51,144 44,460 39,693 39,117 45,044 25.74%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,382 - 9,418 - - - - -
Div Payout % 81.30% - 148.51% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 178,260 167,827 51,144 44,460 39,693 39,117 45,044 25.74%
NOSH 469,105 441,652 313,960 299,999 303,928 301,363 300,294 7.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.51% 26.53% 19.15% 16.06% 6.92% -15.52% -28.05% -
ROE 6.47% 6.05% 12.40% 10.66% 4.29% -6.78% -9.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.86 8.67 10.55 9.84 8.09 5.67 4.85 10.55%
EPS 2.46 2.30 2.02 1.58 0.56 -0.88 -1.36 -
DPS 2.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.1629 0.1482 0.1306 0.1298 0.15 16.74%
Adjusted Per Share Value based on latest NOSH - 302,888
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.44 6.86 5.93 5.29 4.41 3.06 2.61 19.05%
EPS 2.07 1.82 1.14 0.85 0.30 -0.48 -0.73 -
DPS 1.68 0.00 1.69 0.00 0.00 0.00 0.00 -
NAPS 0.3193 0.3006 0.0916 0.0796 0.0711 0.0701 0.0807 25.73%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.885 0.78 1.05 0.47 0.47 0.24 0.27 -
P/RPS 9.99 9.00 9.95 4.78 5.81 4.23 5.57 10.21%
P/EPS 35.98 33.91 51.98 29.75 83.93 -27.27 -19.85 -
EY 2.78 2.95 1.92 3.36 1.19 -3.67 -5.04 -
DY 2.26 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.05 6.45 3.17 3.60 1.85 1.80 4.39%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 24/08/11 24/08/10 -
Price 0.81 0.75 0.92 0.435 0.54 0.25 0.30 -
P/RPS 9.14 8.65 8.72 4.42 6.67 4.41 6.19 6.70%
P/EPS 32.93 32.61 45.54 27.53 96.43 -28.41 -22.06 -
EY 3.04 3.07 2.20 3.63 1.04 -3.52 -4.53 -
DY 2.47 0.00 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.97 5.65 2.94 4.13 1.93 2.00 1.05%

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