Highlights

[N2N] YoY Quarter Result on 2008-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -545.52%    YoY -     -184.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 5,815 4,239 2,582 5,267 8,899 5,354 2,326 16.49%
  YoY % 37.18% 64.18% -50.98% -40.81% 66.21% 130.18% -
  Horiz. % 250.00% 182.24% 111.01% 226.44% 382.59% 230.18% 100.00%
PBT 553 134 -11,074 -4,877 5,790 3,634 1,127 -11.18%
  YoY % 312.69% 101.21% -127.07% -184.23% 59.33% 222.45% -
  Horiz. % 49.07% 11.89% -982.61% -432.74% 513.75% 322.45% 100.00%
Tax -114 -1 -39 3 -38 19 9 -
  YoY % -11,300.00% 97.44% -1,400.00% 107.89% -300.00% 111.11% -
  Horiz. % -1,266.67% -11.11% -433.33% 33.33% -422.22% 211.11% 100.00%
NP 439 133 -11,113 -4,874 5,752 3,653 1,136 -14.65%
  YoY % 230.08% 101.20% -128.01% -184.74% 57.46% 221.57% -
  Horiz. % 38.64% 11.71% -978.26% -429.05% 506.34% 321.57% 100.00%
NP to SH 439 133 -11,113 -4,874 5,752 3,653 1,136 -14.65%
  YoY % 230.08% 101.20% -128.01% -184.74% 57.46% 221.57% -
  Horiz. % 38.64% 11.71% -978.26% -429.05% 506.34% 321.57% 100.00%
Tax Rate 20.61 % 0.75 % - % - % 0.66 % -0.52 % -0.80 % -
  YoY % 2,648.00% 0.00% 0.00% 0.00% 226.92% 35.00% -
  Horiz. % -2,576.25% -93.75% 0.00% 0.00% -82.50% 65.00% 100.00%
Total Cost 5,376 4,106 13,695 10,141 3,147 1,701 1,190 28.56%
  YoY % 30.93% -70.02% 35.05% 222.24% 85.01% 42.94% -
  Horiz. % 451.76% 345.04% 1,150.84% 852.18% 264.45% 142.94% 100.00%
Net Worth 38,330 35,516 46,917 68,211 70,305 95,177 10,231 24.61%
  YoY % 7.92% -24.30% -31.22% -2.98% -26.13% 830.25% -
  Horiz. % 374.64% 347.13% 458.56% 666.68% 687.15% 930.25% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 38,330 35,516 46,917 68,211 70,305 95,177 10,231 24.61%
  YoY % 7.92% -24.30% -31.22% -2.98% -26.13% 830.25% -
  Horiz. % 374.64% 347.13% 458.56% 666.68% 687.15% 930.25% 100.00%
NOSH 297,368 262,500 298,834 297,607 298,031 285,390 74,736 25.87%
  YoY % 13.28% -12.16% 0.41% -0.14% 4.43% 281.86% -
  Horiz. % 397.89% 351.23% 399.85% 398.21% 398.77% 381.86% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.55 % 3.14 % -430.40 % -92.54 % 64.64 % 68.23 % 48.84 % -26.73%
  YoY % 140.45% 100.73% -365.10% -243.16% -5.26% 39.70% -
  Horiz. % 15.46% 6.43% -881.24% -189.48% 132.35% 139.70% 100.00%
ROE 1.15 % 0.37 % -23.69 % -7.15 % 8.18 % 3.84 % 11.10 % -31.46%
  YoY % 210.81% 101.56% -231.33% -187.41% 113.02% -65.41% -
  Horiz. % 10.36% 3.33% -213.42% -64.41% 73.69% 34.59% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.96 1.61 0.86 1.77 2.99 1.88 3.11 -7.40%
  YoY % 21.74% 87.21% -51.41% -40.80% 59.04% -39.55% -
  Horiz. % 63.02% 51.77% 27.65% 56.91% 96.14% 60.45% 100.00%
EPS 0.15 0.04 -3.72 -1.63 1.93 1.28 1.52 -32.01%
  YoY % 275.00% 101.08% -128.22% -184.46% 50.78% -15.79% -
  Horiz. % 9.87% 2.63% -244.74% -107.24% 126.97% 84.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1289 0.1353 0.1570 0.2292 0.2359 0.3335 0.1369 -1.00%
  YoY % -4.73% -13.82% -31.50% -2.84% -29.27% 143.61% -
  Horiz. % 94.16% 98.83% 114.68% 167.42% 172.32% 243.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.97 0.71 0.43 0.88 1.49 0.90 0.39 16.39%
  YoY % 36.62% 65.12% -51.14% -40.94% 65.56% 130.77% -
  Horiz. % 248.72% 182.05% 110.26% 225.64% 382.05% 230.77% 100.00%
EPS 0.07 0.02 -1.86 -0.82 0.96 0.61 0.19 -15.32%
  YoY % 250.00% 101.08% -126.83% -185.42% 57.38% 221.05% -
  Horiz. % 36.84% 10.53% -978.95% -431.58% 505.26% 321.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0641 0.0594 0.0785 0.1141 0.1176 0.1592 0.0171 24.62%
  YoY % 7.91% -24.33% -31.20% -2.98% -26.13% 830.99% -
  Horiz. % 374.85% 347.37% 459.06% 667.25% 687.72% 930.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.2600 0.2800 0.3100 0.3000 1.1900 2.0500 0.5800 -
P/RPS 13.30 17.34 35.88 16.95 39.85 109.27 18.64 -5.47%
  YoY % -23.30% -51.67% 111.68% -57.47% -63.53% 486.21% -
  Horiz. % 71.35% 93.03% 192.49% 90.93% 213.79% 586.21% 100.00%
P/EPS 176.12 552.63 -8.34 -18.32 61.66 160.16 38.16 29.02%
  YoY % -68.13% 6,726.26% 54.48% -129.71% -61.50% 319.71% -
  Horiz. % 461.53% 1,448.19% -21.86% -48.01% 161.58% 419.71% 100.00%
EY 0.57 0.18 -12.00 -5.46 1.62 0.62 2.62 -22.44%
  YoY % 216.67% 101.50% -119.78% -437.04% 161.29% -76.34% -
  Horiz. % 21.76% 6.87% -458.02% -208.40% 61.83% 23.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.02 2.07 1.97 1.31 5.04 6.15 4.24 -11.62%
  YoY % -2.42% 5.08% 50.38% -74.01% -18.05% 45.05% -
  Horiz. % 47.64% 48.82% 46.46% 30.90% 118.87% 145.05% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 22/02/11 24/02/10 27/02/09 27/02/08 28/02/07 28/02/06 -
Price 0.4700 0.2700 0.2800 0.4500 0.9900 1.6700 0.8600 -
P/RPS 24.03 16.72 32.41 25.43 33.16 89.02 27.63 -2.30%
  YoY % 43.72% -48.41% 27.45% -23.31% -62.75% 222.19% -
  Horiz. % 86.97% 60.51% 117.30% 92.04% 120.01% 322.19% 100.00%
P/EPS 318.37 532.89 -7.53 -27.48 51.30 130.47 56.58 33.35%
  YoY % -40.26% 7,176.89% 72.60% -153.57% -60.68% 130.59% -
  Horiz. % 562.69% 941.83% -13.31% -48.57% 90.67% 230.59% 100.00%
EY 0.31 0.19 -13.28 -3.64 1.95 0.77 1.77 -25.19%
  YoY % 63.16% 101.43% -264.84% -286.67% 153.25% -56.50% -
  Horiz. % 17.51% 10.73% -750.28% -205.65% 110.17% 43.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.65 2.00 1.78 1.96 4.20 5.01 6.28 -8.64%
  YoY % 82.50% 12.36% -9.18% -53.33% -16.17% -20.22% -
  Horiz. % 58.12% 31.85% 28.34% 31.21% 66.88% 79.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers