[N2N] YoY Quarter 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- 4.17%
YoY- 532.77%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,528 9,812 8,369 8,560 7,472 5,815 4,239 16.35%
PBT 2,691 3,247 1,867 1,931 437 553 134 64.79%
Tax -85 -1,014 80 -58 -141 -114 -1 109.54%
NP 2,606 2,233 1,947 1,873 296 439 133 64.11%
-
NP to SH 2,583 2,301 1,947 1,873 296 439 133 63.87%
-
Tax Rate 3.16% 31.23% -4.28% 3.00% 32.27% 20.61% 0.75% -
Total Cost 7,922 7,579 6,422 6,687 7,176 5,376 4,106 11.56%
-
Net Worth 178,490 168,150 139,014 48,849 39,575 38,330 35,516 30.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 4,425 - - - - - -
Div Payout % - 192.31% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,490 168,150 139,014 48,849 39,575 38,330 35,516 30.84%
NOSH 476,432 442,500 375,714 302,096 295,999 297,368 262,500 10.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.75% 22.76% 23.26% 21.88% 3.96% 7.55% 3.14% -
ROE 1.45% 1.37% 1.40% 3.83% 0.75% 1.15% 0.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.24 2.22 2.23 2.83 2.52 1.96 1.61 5.65%
EPS 0.55 0.52 0.52 0.62 0.10 0.15 0.04 54.71%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.37 0.1617 0.1337 0.1289 0.1353 18.76%
Adjusted Per Share Value based on latest NOSH - 302,096
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.89 1.76 1.50 1.53 1.34 1.04 0.76 16.38%
EPS 0.46 0.41 0.35 0.34 0.05 0.08 0.02 68.55%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3197 0.3012 0.249 0.0875 0.0709 0.0687 0.0636 30.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.755 0.98 0.895 0.495 0.46 0.26 0.28 -
P/RPS 33.68 44.20 40.18 17.47 18.22 13.30 17.34 11.68%
P/EPS 137.29 188.46 172.71 79.84 460.00 176.12 552.63 -20.69%
EY 0.73 0.53 0.58 1.25 0.22 0.57 0.18 26.25%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.58 2.42 3.06 3.44 2.02 2.07 -0.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 -
Price 0.745 0.90 0.85 0.775 0.455 0.47 0.27 -
P/RPS 33.24 40.59 38.16 27.35 18.02 24.03 16.72 12.12%
P/EPS 135.48 173.08 164.03 125.00 455.00 318.37 532.89 -20.39%
EY 0.74 0.58 0.61 0.80 0.22 0.31 0.19 25.40%
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.37 2.30 4.79 3.40 3.65 2.00 -0.33%

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