[N2N] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 43.43%
YoY- 35.06%
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,892 20,719 19,872 17,086 15,572 14,949 14,280 40.89%
PBT 1,680 -1,155 -2,276 -2,652 -4,688 -6,442 -8,768 -
Tax 0 -322 -277 0 0 -4 -4 -
NP 1,680 -1,477 -2,553 -2,652 -4,688 -6,446 -8,772 -
-
NP to SH 1,680 -1,477 -2,553 -2,652 -4,688 -6,446 -8,772 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 22,212 22,196 22,425 19,738 20,260 21,395 23,052 -2.44%
-
Net Worth 38,699 38,670 38,150 39,117 39,457 40,365 40,341 -2.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 38,699 38,670 38,150 39,117 39,457 40,365 40,341 -2.72%
NOSH 299,999 300,000 299,218 301,363 300,512 298,341 299,045 0.21%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.03% -7.13% -12.85% -15.52% -30.11% -43.12% -61.43% -
ROE 4.34% -3.82% -6.69% -6.78% -11.88% -15.97% -21.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.96 6.91 6.64 5.67 5.18 5.01 4.78 40.45%
EPS 0.56 -0.49 -0.85 -0.88 -1.56 -2.16 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1289 0.1275 0.1298 0.1313 0.1353 0.1349 -2.93%
Adjusted Per Share Value based on latest NOSH - 307,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.28 3.71 3.56 3.06 2.79 2.68 2.56 40.82%
EPS 0.30 -0.26 -0.46 -0.48 -0.84 -1.15 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0693 0.0683 0.0701 0.0707 0.0723 0.0723 -2.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.46 0.26 0.27 0.24 0.26 0.28 0.29 -
P/RPS 5.78 3.76 4.07 4.23 5.02 5.59 6.07 -3.20%
P/EPS 82.14 -52.81 -31.64 -27.27 -16.67 -12.96 -9.89 -
EY 1.22 -1.89 -3.16 -3.67 -6.00 -7.72 -10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.02 2.12 1.85 1.98 2.07 2.15 40.17%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 03/11/11 24/08/11 25/05/11 22/02/11 30/11/10 -
Price 0.45 0.47 0.23 0.25 0.25 0.27 0.28 -
P/RPS 5.65 6.81 3.46 4.41 4.82 5.39 5.86 -2.40%
P/EPS 80.36 -95.46 -26.95 -28.41 -16.03 -12.50 -9.55 -
EY 1.24 -1.05 -3.71 -3.52 -6.24 -8.00 -10.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.65 1.80 1.93 1.90 2.00 2.08 41.15%

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