[N2N] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 125.15%
YoY- 139.76%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,424 37,204 30,360 26,748 23,892 15,572 15,668 17.09%
PBT 11,516 9,020 6,292 4,088 1,680 -4,688 -1,940 -
Tax 0 -148 -76 -60 0 0 0 -
NP 11,516 8,872 6,216 4,028 1,680 -4,688 -1,940 -
-
NP to SH 11,608 8,872 6,216 4,028 1,680 -4,688 -1,940 -
-
Tax Rate 0.00% 1.64% 1.21% 1.47% 0.00% - - -
Total Cost 28,908 28,332 24,144 22,720 22,212 20,260 17,608 8.60%
-
Net Worth 177,864 164,132 53,675 40,576 38,699 39,457 47,045 24.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 18,648 - - - - -
Div Payout % - - 300.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 177,864 164,132 53,675 40,576 38,699 39,457 47,045 24.78%
NOSH 468,064 443,600 310,800 296,176 299,999 300,512 303,125 7.50%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.49% 23.85% 20.47% 15.06% 7.03% -30.11% -12.38% -
ROE 6.53% 5.41% 11.58% 9.93% 4.34% -11.88% -4.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.64 8.39 9.77 9.03 7.96 5.18 5.17 8.92%
EPS 2.48 2.00 2.00 1.36 0.56 -1.56 -0.64 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.1727 0.137 0.129 0.1313 0.1552 16.07%
Adjusted Per Share Value based on latest NOSH - 296,176
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.76 6.22 5.08 4.47 4.00 2.60 2.62 17.09%
EPS 1.94 1.48 1.04 0.67 0.28 -0.78 -0.32 -
DPS 0.00 0.00 3.12 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.2745 0.0898 0.0679 0.0647 0.066 0.0787 24.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.875 0.835 0.81 0.425 0.46 0.26 0.28 -
P/RPS 10.13 9.96 8.29 4.71 5.78 5.02 5.42 10.97%
P/EPS 35.28 41.75 40.50 31.25 82.14 -16.67 -43.75 -
EY 2.83 2.40 2.47 3.20 1.22 -6.00 -2.29 -
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.26 4.69 3.10 3.57 1.98 1.80 4.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 22/05/14 27/05/13 24/05/12 25/05/11 13/05/10 -
Price 0.80 0.825 1.04 0.435 0.45 0.25 0.28 -
P/RPS 9.26 9.84 10.65 4.82 5.65 4.82 5.42 9.32%
P/EPS 32.26 41.25 52.00 31.99 80.36 -16.03 -43.75 -
EY 3.10 2.42 1.92 3.13 1.24 -6.24 -2.29 -
DY 0.00 0.00 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.23 6.02 3.18 3.49 1.90 1.80 2.68%

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