[N2N] QoQ Cumulative Quarter Result on 2012-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,687 26,611 19,139 12,300 5,973 20,719 14,904 -41.36% QoQ % -74.87% 39.04% 55.60% 105.93% -71.17% 39.02% - Horiz. % 44.87% 178.55% 128.42% 82.53% 40.08% 139.02% 100.00%
PBT 1,022 1,948 1,511 851 420 -1,155 -1,707 - QoQ % -47.54% 28.92% 77.56% 102.62% 136.36% 32.34% - Horiz. % -59.87% -114.12% -88.52% -49.85% -24.60% 67.66% 100.00%
Tax -15 -159 -18 0 0 -322 -208 -82.65% QoQ % 90.57% -783.33% 0.00% 0.00% 0.00% -54.81% - Horiz. % 7.21% 76.44% 8.65% -0.00% -0.00% 154.81% 100.00%
NP 1,007 1,789 1,493 851 420 -1,477 -1,915 - QoQ % -43.71% 19.83% 75.44% 102.62% 128.44% 22.87% - Horiz. % -52.58% -93.42% -77.96% -44.44% -21.93% 77.13% 100.00%
NP to SH 1,007 1,789 1,493 851 420 -1,477 -1,915 - QoQ % -43.71% 19.83% 75.44% 102.62% 128.44% 22.87% - Horiz. % -52.58% -93.42% -77.96% -44.44% -21.93% 77.13% 100.00%
Tax Rate 1.47 % 8.16 % 1.19 % - % - % - % - % - QoQ % -81.99% 585.71% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.53% 685.71% 100.00% - - - -
Total Cost 5,680 24,822 17,646 11,449 5,553 22,196 16,819 -51.47% QoQ % -77.12% 40.67% 54.13% 106.18% -74.98% 31.97% - Horiz. % 33.77% 147.58% 104.92% 68.07% 33.02% 131.97% 100.00%
Net Worth 40,576 39,864 39,654 39,693 38,699 38,670 38,150 4.19% QoQ % 1.78% 0.53% -0.10% 2.57% 0.08% 1.36% - Horiz. % 106.36% 104.49% 103.94% 104.04% 101.44% 101.36% 100.00%
Dividend 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,576 39,864 39,654 39,693 38,699 38,670 38,150 4.19% QoQ % 1.78% 0.53% -0.10% 2.57% 0.08% 1.36% - Horiz. % 106.36% 104.49% 103.94% 104.04% 101.44% 101.36% 100.00%
NOSH 296,176 298,166 298,600 303,928 299,999 300,000 299,218 -0.68% QoQ % -0.67% -0.15% -1.75% 1.31% -0.00% 0.26% - Horiz. % 98.98% 99.65% 99.79% 101.57% 100.26% 100.26% 100.00%
Ratio Analysis 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.06 % 6.72 % 7.80 % 6.92 % 7.03 % -7.13 % -12.85 % - QoQ % 124.11% -13.85% 12.72% -1.56% 198.60% 44.51% - Horiz. % -117.20% -52.30% -60.70% -53.85% -54.71% 55.49% 100.00%
ROE 2.48 % 4.49 % 3.77 % 2.14 % 1.09 % -3.82 % -5.02 % - QoQ % -44.77% 19.10% 76.17% 96.33% 128.53% 23.90% - Horiz. % -49.40% -89.44% -75.10% -42.63% -21.71% 76.10% 100.00%
Per Share 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.26 8.92 6.41 4.05 1.99 6.91 4.98 -40.92% QoQ % -74.66% 39.16% 58.27% 103.52% -71.20% 38.76% - Horiz. % 45.38% 179.12% 128.71% 81.33% 39.96% 138.76% 100.00%
EPS 0.34 0.60 0.50 0.28 0.14 -0.49 -0.64 - QoQ % -43.33% 20.00% 78.57% 100.00% 128.57% 23.44% - Horiz. % -53.12% -93.75% -78.12% -43.75% -21.88% 76.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1370 0.1337 0.1328 0.1306 0.1290 0.1289 0.1275 4.90% QoQ % 2.47% 0.68% 1.68% 1.24% 0.08% 1.10% - Horiz. % 107.45% 104.86% 104.16% 102.43% 101.18% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.12 4.45 3.20 2.06 1.00 3.47 2.49 -41.27% QoQ % -74.83% 39.06% 55.34% 106.00% -71.18% 39.36% - Horiz. % 44.98% 178.71% 128.51% 82.73% 40.16% 139.36% 100.00%
EPS 0.17 0.30 0.25 0.14 0.07 -0.25 -0.32 - QoQ % -43.33% 20.00% 78.57% 100.00% 128.00% 21.87% - Horiz. % -53.12% -93.75% -78.12% -43.75% -21.88% 78.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0679 0.0667 0.0663 0.0664 0.0647 0.0647 0.0638 4.24% QoQ % 1.80% 0.60% -0.15% 2.63% 0.00% 1.41% - Horiz. % 106.43% 104.55% 103.92% 104.08% 101.41% 101.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4250 0.4600 0.5000 0.4700 0.4600 0.2600 0.2700 -
P/RPS 18.82 5.15 7.80 11.61 23.10 3.76 5.42 129.13% QoQ % 265.44% -33.97% -32.82% -49.74% 514.36% -30.63% - Horiz. % 347.23% 95.02% 143.91% 214.21% 426.20% 69.37% 100.00%
P/EPS 125.00 76.67 100.00 167.86 328.57 -52.81 -42.19 - QoQ % 63.04% -23.33% -40.43% -48.91% 722.17% -25.17% - Horiz. % -296.28% -181.73% -237.02% -397.87% -778.79% 125.17% 100.00%
EY 0.80 1.30 1.00 0.60 0.30 -1.89 -2.37 - QoQ % -38.46% 30.00% 66.67% 100.00% 115.87% 20.25% - Horiz. % -33.76% -54.85% -42.19% -25.32% -12.66% 79.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.10 3.44 3.77 3.60 3.57 2.02 2.12 28.80% QoQ % -9.88% -8.75% 4.72% 0.84% 76.73% -4.72% - Horiz. % 146.23% 162.26% 177.83% 169.81% 168.40% 95.28% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 -
Price 0.4350 0.4550 0.4900 0.5400 0.4500 0.4700 0.2300 -
P/RPS 19.27 5.10 7.64 13.34 22.60 6.81 4.62 158.89% QoQ % 277.84% -33.25% -42.73% -40.97% 231.86% 47.40% - Horiz. % 417.10% 110.39% 165.37% 288.74% 489.18% 147.40% 100.00%
P/EPS 127.94 75.83 98.00 192.86 321.43 -95.46 -35.94 - QoQ % 68.72% -22.62% -49.19% -40.00% 436.72% -165.61% - Horiz. % -355.98% -210.99% -272.68% -536.62% -894.35% 265.61% 100.00%
EY 0.78 1.32 1.02 0.52 0.31 -1.05 -2.78 - QoQ % -40.91% 29.41% 96.15% 67.74% 129.52% 62.23% - Horiz. % -28.06% -47.48% -36.69% -18.71% -11.15% 37.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.18 3.40 3.69 4.13 3.49 3.65 1.80 46.09% QoQ % -6.47% -7.86% -10.65% 18.34% -4.38% 102.78% - Horiz. % 176.67% 188.89% 205.00% 229.44% 193.89% 202.78% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
N2N Quarterly Results Q2 June 2012 (UnAudited).pdf 
