[N2N] YoY TTM 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- 175.61%
YoY- 208.42%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,459 34,429 30,239 24,954 19,143 13,292 14,956 16.52%
PBT 9,022 7,155 4,684 2,064 -1,573 -17,650 -15,397 -
Tax -13 -188 -220 -132 -209 -42 3 -
NP 9,009 6,967 4,464 1,932 -1,782 -17,692 -15,394 -
-
NP to SH 9,012 6,967 4,464 1,932 -1,782 -17,692 -15,394 -
-
Tax Rate 0.14% 2.63% 4.70% 6.40% - - - -
Total Cost 28,450 27,462 25,775 23,022 20,925 30,984 30,350 -1.07%
-
Net Worth 163,293 157,790 46,807 40,598 37,548 40,265 57,802 18.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 7,109 - - - - - -
Div Payout % - 102.04% - - - - - -
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 163,293 157,790 46,807 40,598 37,548 40,265 57,802 18.88%
NOSH 441,333 349,636 299,666 305,714 294,499 298,486 297,951 6.76%
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 24.05% 20.24% 14.76% 7.74% -9.31% -133.10% -102.93% -
ROE 5.52% 4.42% 9.54% 4.76% -4.75% -43.94% -26.63% -
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 8.49 9.85 10.09 8.16 6.50 4.45 5.02 9.14%
EPS 2.04 1.99 1.49 0.63 -0.61 -5.93 -5.17 -
DPS 0.00 2.03 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 6.71 6.17 5.42 4.47 3.43 2.38 2.68 16.52%
EPS 1.61 1.25 0.80 0.35 -0.32 -3.17 -2.76 -
DPS 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.2826 0.0838 0.0727 0.0673 0.0721 0.1035 18.89%
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 8.13 8.94 4.46 6.13 4.15 6.51 4.98 8.50%
P/EPS 33.79 44.16 30.21 79.12 -44.62 -4.89 -4.84 -
EY 2.96 2.26 3.31 1.26 -2.24 -20.44 -20.67 -
DY 0.00 2.31 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 11.37 8.63 4.86 6.00 3.54 6.29 6.18 10.69%
P/EPS 47.26 42.66 32.89 77.54 -38.01 -4.72 -6.00 -
EY 2.12 2.34 3.04 1.29 -2.63 -21.17 -16.67 -
DY 0.00 2.39 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