[N2N] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.13%
YoY- 221.12%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 38,902 34,239 31,327 26,611 20,719 14,949 12,271 21.19%
PBT 10,402 7,091 6,180 1,948 -1,155 -6,442 -21,594 -
Tax -1,107 -50 -137 -159 -322 -4 -39 74.61%
NP 9,295 7,041 6,043 1,789 -1,477 -6,446 -21,633 -
-
NP to SH 9,366 7,041 6,043 1,789 -1,477 -6,446 -21,633 -
-
Tax Rate 10.64% 0.71% 2.22% 8.16% - - - -
Total Cost 29,607 27,198 25,284 24,822 22,196 21,395 33,904 -2.23%
-
Net Worth 167,092 137,934 49,747 39,864 38,670 40,365 46,854 23.59%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,794 8,201 - - - - - -
Div Payout % 93.90% 116.48% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 167,092 137,934 49,747 39,864 38,670 40,365 46,854 23.59%
NOSH 439,718 372,795 302,050 298,166 300,000 298,341 298,434 6.66%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.89% 20.56% 19.29% 6.72% -7.13% -43.12% -176.29% -
ROE 5.61% 5.10% 12.15% 4.49% -3.82% -15.97% -46.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.85 9.18 10.37 8.92 6.91 5.01 4.11 13.62%
EPS 2.13 1.63 2.02 0.60 -0.49 -2.16 -7.25 -
DPS 2.00 2.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.1647 0.1337 0.1289 0.1353 0.157 15.86%
Adjusted Per Share Value based on latest NOSH - 295,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.97 6.13 5.61 4.77 3.71 2.68 2.20 21.17%
EPS 1.68 1.26 1.08 0.32 -0.26 -1.15 -3.87 -
DPS 1.58 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2993 0.2471 0.0891 0.0714 0.0693 0.0723 0.0839 23.59%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.98 0.895 0.495 0.46 0.26 0.28 0.31 -
P/RPS 11.08 9.74 4.77 5.15 3.76 5.59 7.54 6.62%
P/EPS 46.01 47.39 24.74 76.67 -52.81 -12.96 -4.28 -
EY 2.17 2.11 4.04 1.30 -1.89 -7.72 -23.38 -
DY 2.04 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.42 3.01 3.44 2.02 2.07 1.97 4.59%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 -
Price 0.90 0.85 0.775 0.455 0.47 0.27 0.28 -
P/RPS 10.17 9.25 7.47 5.10 6.81 5.39 6.81 6.90%
P/EPS 42.25 45.00 38.74 75.83 -95.46 -12.50 -3.86 -
EY 2.37 2.22 2.58 1.32 -1.05 -8.00 -25.89 -
DY 2.22 2.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.30 4.71 3.40 3.65 2.00 1.78 4.88%

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