[N2N] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.28%
YoY- 54.32%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 34,239 25,870 16,558 7,590 31,327 22,767 14,759 74.97%
PBT 7,091 5,224 3,190 1,573 6,180 4,247 2,396 105.72%
Tax -50 -130 -19 -19 -137 -79 -26 54.45%
NP 7,041 5,094 3,171 1,554 6,043 4,168 2,370 106.25%
-
NP to SH 7,041 5,094 3,171 1,554 6,043 4,168 2,370 106.25%
-
Tax Rate 0.71% 2.49% 0.60% 1.21% 2.22% 1.86% 1.09% -
Total Cost 27,198 20,776 13,387 6,036 25,284 18,599 12,389 68.67%
-
Net Worth 137,934 158,546 51,144 53,675 49,747 46,837 44,460 112.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,201 7,728 4,709 4,662 - - - -
Div Payout % 116.48% 151.72% 148.51% 300.00% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 137,934 158,546 51,144 53,675 49,747 46,837 44,460 112.27%
NOSH 372,795 351,310 313,960 310,800 302,050 299,856 299,999 15.53%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.56% 19.69% 19.15% 20.47% 19.29% 18.31% 16.06% -
ROE 5.10% 3.21% 6.20% 2.90% 12.15% 8.90% 5.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.18 7.36 5.27 2.44 10.37 7.59 4.92 51.38%
EPS 1.63 1.45 1.01 0.50 2.02 1.39 0.79 61.85%
DPS 2.20 2.20 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.37 0.4513 0.1629 0.1727 0.1647 0.1562 0.1482 83.72%
Adjusted Per Share Value based on latest NOSH - 310,800
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.73 4.33 2.77 1.27 5.24 3.81 2.47 74.97%
EPS 1.18 0.85 0.53 0.26 1.01 0.70 0.40 105.28%
DPS 1.37 1.29 0.79 0.78 0.00 0.00 0.00 -
NAPS 0.2307 0.2652 0.0855 0.0898 0.0832 0.0783 0.0744 112.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.895 0.88 1.05 0.81 0.495 0.45 0.47 -
P/RPS 9.74 11.95 19.91 33.17 4.77 5.93 9.55 1.31%
P/EPS 47.39 60.69 103.96 162.00 24.74 32.37 59.49 -14.03%
EY 2.11 1.65 0.96 0.62 4.04 3.09 1.68 16.35%
DY 2.46 2.50 1.43 1.85 0.00 0.00 0.00 -
P/NAPS 2.42 1.95 6.45 4.69 3.01 2.88 3.17 -16.42%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 -
Price 0.85 0.85 0.92 1.04 0.775 0.49 0.435 -
P/RPS 9.25 11.54 17.44 42.59 7.47 6.45 8.84 3.06%
P/EPS 45.00 58.62 91.09 208.00 38.74 35.25 55.06 -12.55%
EY 2.22 1.71 1.10 0.48 2.58 2.84 1.82 14.12%
DY 2.59 2.59 1.63 1.44 0.00 0.00 0.00 -
P/NAPS 2.30 1.88 5.65 6.02 4.71 3.14 2.94 -15.05%

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