[N2N] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2325.93%
YoY- -275.0%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,271 12,918 13,478 15,244 22,379 22,816 22,994 -34.13%
PBT -21,594 -14,026 -16,094 -16,828 753 7,506 9,072 -
Tax -39 0 0 0 3 0 0 -
NP -21,633 -14,026 -16,094 -16,828 756 7,506 9,072 -
-
NP to SH -21,633 -14,026 -16,094 -16,828 756 7,506 9,072 -
-
Tax Rate - - - - -0.40% 0.00% 0.00% -
Total Cost 33,904 26,945 29,572 32,072 21,623 15,309 13,922 80.71%
-
Net Worth 46,854 57,979 60,263 64,149 68,641 73,011 72,038 -24.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,996 3,971 5,968 -
Div Payout % - - - - 396.32% 52.91% 65.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 46,854 57,979 60,263 64,149 68,641 73,011 72,038 -24.87%
NOSH 298,434 298,863 298,037 298,368 299,615 297,883 298,421 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -176.29% -108.58% -119.41% -110.39% 3.38% 32.90% 39.45% -
ROE -46.17% -24.19% -26.71% -26.23% 1.10% 10.28% 12.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.11 4.32 4.52 5.11 7.47 7.66 7.71 -34.18%
EPS -7.25 -4.69 -5.40 -5.64 0.25 2.52 3.04 -
DPS 0.00 0.00 0.00 0.00 1.00 1.33 2.00 -
NAPS 0.157 0.194 0.2022 0.215 0.2291 0.2451 0.2414 -24.87%
Adjusted Per Share Value based on latest NOSH - 298,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.20 2.31 2.41 2.73 4.01 4.09 4.12 -34.10%
EPS -3.87 -2.51 -2.88 -3.01 0.14 1.34 1.62 -
DPS 0.00 0.00 0.00 0.00 0.54 0.71 1.07 -
NAPS 0.0839 0.1039 0.1079 0.1149 0.123 0.1308 0.129 -24.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.25 0.35 0.22 0.30 0.38 0.52 -
P/RPS 7.54 5.78 7.74 4.31 4.02 4.96 6.75 7.63%
P/EPS -4.28 -5.33 -6.48 -3.90 118.90 15.08 17.11 -
EY -23.38 -18.77 -15.43 -25.64 0.84 6.63 5.85 -
DY 0.00 0.00 0.00 0.00 3.33 3.51 3.85 -
P/NAPS 1.97 1.29 1.73 1.02 1.31 1.55 2.15 -5.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 24/08/09 26/05/09 27/02/09 24/11/08 26/08/08 -
Price 0.28 0.31 0.29 0.35 0.45 0.26 0.44 -
P/RPS 6.81 7.17 6.41 6.85 6.02 3.39 5.71 12.42%
P/EPS -3.86 -6.61 -5.37 -6.21 178.34 10.32 14.47 -
EY -25.89 -15.14 -18.62 -16.11 0.56 9.69 6.91 -
DY 0.00 0.00 0.00 0.00 2.22 5.13 4.55 -
P/NAPS 1.78 1.60 1.43 1.63 1.96 1.06 1.82 -1.46%

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