[N2N] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.23%
YoY- -2961.51%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,280 14,560 15,668 12,271 12,918 13,478 15,244 -4.25%
PBT -8,768 -4,084 -1,940 -21,594 -14,026 -16,094 -16,828 -35.22%
Tax -4 0 0 -39 0 0 0 -
NP -8,772 -4,084 -1,940 -21,633 -14,026 -16,094 -16,828 -35.20%
-
NP to SH -8,772 -4,084 -1,940 -21,633 -14,026 -16,094 -16,828 -35.20%
-
Tax Rate - - - - - - - -
Total Cost 23,052 18,644 17,608 33,904 26,945 29,572 32,072 -19.74%
-
Net Worth 40,341 45,044 47,045 46,854 57,979 60,263 64,149 -26.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 40,341 45,044 47,045 46,854 57,979 60,263 64,149 -26.57%
NOSH 299,045 300,294 303,125 298,434 298,863 298,037 298,368 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -61.43% -28.05% -12.38% -176.29% -108.58% -119.41% -110.39% -
ROE -21.74% -9.07% -4.12% -46.17% -24.19% -26.71% -26.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.78 4.85 5.17 4.11 4.32 4.52 5.11 -4.34%
EPS -2.93 -1.36 -0.64 -7.25 -4.69 -5.40 -5.64 -35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.15 0.1552 0.157 0.194 0.2022 0.215 -26.68%
Adjusted Per Share Value based on latest NOSH - 298,834
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.56 2.61 2.81 2.20 2.31 2.41 2.73 -4.19%
EPS -1.57 -0.73 -0.35 -3.87 -2.51 -2.88 -3.01 -35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0807 0.0843 0.0839 0.1039 0.1079 0.1149 -26.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.27 0.28 0.31 0.25 0.35 0.22 -
P/RPS 6.07 5.57 5.42 7.54 5.78 7.74 4.31 25.61%
P/EPS -9.89 -19.85 -43.75 -4.28 -5.33 -6.48 -3.90 85.85%
EY -10.11 -5.04 -2.29 -23.38 -18.77 -15.43 -25.64 -46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.80 1.80 1.97 1.29 1.73 1.02 64.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 13/05/10 24/02/10 24/11/09 24/08/09 26/05/09 -
Price 0.28 0.30 0.28 0.28 0.31 0.29 0.35 -
P/RPS 5.86 6.19 5.42 6.81 7.17 6.41 6.85 -9.87%
P/EPS -9.55 -22.06 -43.75 -3.86 -6.61 -5.37 -6.21 33.19%
EY -10.48 -4.53 -2.29 -25.89 -15.14 -18.62 -16.11 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.00 1.80 1.78 1.60 1.43 1.63 17.63%

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