[N2N] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.25%
YoY- -62.39%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,478 15,244 22,379 22,816 22,994 22,516 32,082 -43.93%
PBT -16,094 -16,828 753 7,506 9,072 9,616 20,971 -
Tax 0 0 3 0 0 0 -251 -
NP -16,094 -16,828 756 7,506 9,072 9,616 20,720 -
-
NP to SH -16,094 -16,828 756 7,506 9,072 9,616 20,720 -
-
Tax Rate - - -0.40% 0.00% 0.00% 0.00% 1.20% -
Total Cost 29,572 32,072 21,623 15,309 13,922 12,900 11,362 89.32%
-
Net Worth 60,263 64,149 68,641 73,011 72,038 72,416 70,328 -9.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,996 3,971 5,968 - - -
Div Payout % - - 396.32% 52.91% 65.79% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 60,263 64,149 68,641 73,011 72,038 72,416 70,328 -9.79%
NOSH 298,037 298,368 299,615 297,883 298,421 296,790 298,129 -0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -119.41% -110.39% 3.38% 32.90% 39.45% 42.71% 64.58% -
ROE -26.71% -26.23% 1.10% 10.28% 12.59% 13.28% 29.46% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.52 5.11 7.47 7.66 7.71 7.59 10.76 -43.93%
EPS -5.40 -5.64 0.25 2.52 3.04 3.24 6.95 -
DPS 0.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 0.2022 0.215 0.2291 0.2451 0.2414 0.244 0.2359 -9.77%
Adjusted Per Share Value based on latest NOSH - 295,675
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.41 2.73 4.01 4.09 4.12 4.03 5.75 -44.02%
EPS -2.88 -3.01 0.14 1.34 1.62 1.72 3.71 -
DPS 0.00 0.00 0.54 0.71 1.07 0.00 0.00 -
NAPS 0.1079 0.1149 0.123 0.1308 0.129 0.1297 0.126 -9.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.22 0.30 0.38 0.52 0.88 1.19 -
P/RPS 7.74 4.31 4.02 4.96 6.75 11.60 11.06 -21.19%
P/EPS -6.48 -3.90 118.90 15.08 17.11 27.16 17.12 -
EY -15.43 -25.64 0.84 6.63 5.85 3.68 5.84 -
DY 0.00 0.00 3.33 3.51 3.85 0.00 0.00 -
P/NAPS 1.73 1.02 1.31 1.55 2.15 3.61 5.04 -51.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 27/02/09 24/11/08 26/08/08 26/05/08 27/02/08 -
Price 0.29 0.35 0.45 0.26 0.44 0.75 0.99 -
P/RPS 6.41 6.85 6.02 3.39 5.71 9.89 9.20 -21.42%
P/EPS -5.37 -6.21 178.34 10.32 14.47 23.15 14.24 -
EY -18.62 -16.11 0.56 9.69 6.91 4.32 7.02 -
DY 0.00 0.00 2.22 5.13 4.55 0.00 0.00 -
P/NAPS 1.43 1.63 1.96 1.06 1.82 3.07 4.20 -51.27%

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