[N2N] YoY Annualized 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- 16.96%
YoY- 177.96%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,786 34,493 30,356 25,518 19,872 14,280 12,918 20.10%
PBT 9,540 6,965 5,662 2,014 -2,276 -8,768 -14,026 -
Tax -124 -173 -105 -24 -277 -4 0 -
NP 9,416 6,792 5,557 1,990 -2,553 -8,772 -14,026 -
-
NP to SH 9,420 6,792 5,557 1,990 -2,553 -8,772 -14,026 -
-
Tax Rate 1.30% 2.48% 1.85% 1.19% - - - -
Total Cost 29,370 27,701 24,798 23,528 22,425 23,052 26,945 1.44%
-
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,850 10,305 - - - - - -
Div Payout % 62.11% 151.72% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
NOSH 438,819 351,310 299,856 298,599 299,218 299,045 298,863 6.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.28% 19.69% 18.31% 7.80% -12.85% -61.43% -108.58% -
ROE 5.80% 4.28% 11.87% 5.02% -6.69% -21.74% -24.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.84 9.82 10.12 8.55 6.64 4.78 4.32 12.66%
EPS 2.15 1.93 1.85 0.67 -0.85 -2.93 -4.69 -
DPS 1.33 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.4513 0.1562 0.1328 0.1275 0.1349 0.194 11.35%
Adjusted Per Share Value based on latest NOSH - 305,714
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.49 5.77 5.08 4.27 3.32 2.39 2.16 20.11%
EPS 1.58 1.14 0.93 0.33 -0.43 -1.47 -2.35 -
DPS 0.98 1.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2716 0.2652 0.0783 0.0663 0.0638 0.0675 0.097 18.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.69 0.88 0.45 0.50 0.27 0.29 0.25 -
P/RPS 7.81 8.96 4.45 5.85 4.07 6.07 5.78 5.14%
P/EPS 32.14 45.52 24.28 75.00 -31.64 -9.89 -5.33 -
EY 3.11 2.20 4.12 1.33 -3.16 -10.11 -18.77 -
DY 1.93 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.95 2.88 3.77 2.12 2.15 1.29 6.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 -
Price 0.965 0.85 0.49 0.49 0.23 0.28 0.31 -
P/RPS 10.92 8.66 4.84 5.73 3.46 5.86 7.17 7.25%
P/EPS 44.95 43.97 26.44 73.50 -26.95 -9.55 -6.61 -
EY 2.22 2.27 3.78 1.36 -3.71 -10.48 -15.14 -
DY 1.38 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.88 3.14 3.69 1.80 2.08 1.60 8.49%

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