[N2N] QoQ Annualized 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- 8.74%
YoY- 237.79%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,493 33,116 30,360 31,327 30,356 29,518 26,748 18.45%
PBT 6,965 6,380 6,292 6,180 5,662 4,792 4,088 42.60%
Tax -173 -38 -76 -137 -105 -52 -60 102.44%
NP 6,792 6,342 6,216 6,043 5,557 4,740 4,028 41.62%
-
NP to SH 6,792 6,342 6,216 6,043 5,557 4,740 4,028 41.62%
-
Tax Rate 2.48% 0.60% 1.21% 2.22% 1.85% 1.09% 1.47% -
Total Cost 27,701 26,774 24,144 25,284 24,798 24,778 22,720 14.11%
-
Net Worth 158,546 51,144 53,675 49,747 46,837 44,460 40,576 147.87%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 10,305 9,418 18,648 - - - - -
Div Payout % 151.72% 148.51% 300.00% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 158,546 51,144 53,675 49,747 46,837 44,460 40,576 147.87%
NOSH 351,310 313,960 310,800 302,050 299,856 299,999 296,176 12.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.69% 19.15% 20.47% 19.29% 18.31% 16.06% 15.06% -
ROE 4.28% 12.40% 11.58% 12.15% 11.87% 10.66% 9.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.82 10.55 9.77 10.37 10.12 9.84 9.03 5.74%
EPS 1.93 2.02 2.00 2.02 1.85 1.58 1.36 26.25%
DPS 2.93 3.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.4513 0.1629 0.1727 0.1647 0.1562 0.1482 0.137 121.23%
Adjusted Per Share Value based on latest NOSH - 302,096
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.77 5.54 5.08 5.24 5.08 4.94 4.47 18.53%
EPS 1.14 1.06 1.04 1.01 0.93 0.79 0.67 42.47%
DPS 1.72 1.58 3.12 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.0855 0.0898 0.0832 0.0783 0.0744 0.0679 147.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.88 1.05 0.81 0.495 0.45 0.47 0.425 -
P/RPS 8.96 9.95 8.29 4.77 4.45 4.78 4.71 53.46%
P/EPS 45.52 51.98 40.50 24.74 24.28 29.75 31.25 28.47%
EY 2.20 1.92 2.47 4.04 4.12 3.36 3.20 -22.08%
DY 3.33 2.86 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 6.45 4.69 3.01 2.88 3.17 3.10 -26.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 -
Price 0.85 0.92 1.04 0.775 0.49 0.435 0.435 -
P/RPS 8.66 8.72 10.65 7.47 4.84 4.42 4.82 47.73%
P/EPS 43.97 45.54 52.00 38.74 26.44 27.53 31.99 23.59%
EY 2.27 2.20 1.92 2.58 3.78 3.63 3.13 -19.26%
DY 3.45 3.26 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 5.65 6.02 4.71 3.14 2.94 3.18 -29.53%

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