[N2N] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.95%
YoY- 131.06%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 41,100 37,459 34,429 30,239 24,954 19,143 13,292 20.67%
PBT 12,332 9,022 7,155 4,684 2,064 -1,573 -17,650 -
Tax -1,023 -13 -188 -220 -132 -209 -42 70.17%
NP 11,309 9,009 6,967 4,464 1,932 -1,782 -17,692 -
-
NP to SH 11,466 9,012 6,967 4,464 1,932 -1,782 -17,692 -
-
Tax Rate 8.30% 0.14% 2.63% 4.70% 6.40% - - -
Total Cost 29,791 28,450 27,462 25,775 23,022 20,925 30,984 -0.65%
-
Net Worth 181,650 163,293 157,790 46,807 40,598 37,548 40,265 28.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,205 - 7,109 - - - - -
Div Payout % 80.28% - 102.04% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 181,650 163,293 157,790 46,807 40,598 37,548 40,265 28.51%
NOSH 478,028 441,333 349,636 299,666 305,714 294,499 298,486 8.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.52% 24.05% 20.24% 14.76% 7.74% -9.31% -133.10% -
ROE 6.31% 5.52% 4.42% 9.54% 4.76% -4.75% -43.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.60 8.49 9.85 10.09 8.16 6.50 4.45 11.59%
EPS 2.40 2.04 1.99 1.49 0.63 -0.61 -5.93 -
DPS 1.93 0.00 2.03 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.4513 0.1562 0.1328 0.1275 0.1349 18.82%
Adjusted Per Share Value based on latest NOSH - 299,666
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.36 6.71 6.17 5.42 4.47 3.43 2.38 20.68%
EPS 2.05 1.61 1.25 0.80 0.35 -0.32 -3.17 -
DPS 1.65 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 0.3254 0.2925 0.2826 0.0838 0.0727 0.0673 0.0721 28.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.805 0.69 0.88 0.45 0.50 0.27 0.29 -
P/RPS 9.36 8.13 8.94 4.46 6.13 4.15 6.51 6.23%
P/EPS 33.56 33.79 44.16 30.21 79.12 -44.62 -4.89 -
EY 2.98 2.96 2.26 3.31 1.26 -2.24 -20.44 -
DY 2.39 0.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.86 1.95 2.88 3.77 2.12 2.15 -0.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 -
Price 0.76 0.965 0.85 0.49 0.49 0.23 0.28 -
P/RPS 8.84 11.37 8.63 4.86 6.00 3.54 6.29 5.83%
P/EPS 31.69 47.26 42.66 32.89 77.54 -38.01 -4.72 -
EY 3.16 2.12 2.34 3.04 1.29 -2.63 -21.17 -
DY 2.53 0.00 2.39 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.61 1.88 3.14 3.69 1.80 2.08 -0.65%

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