[N2N] QoQ Cumulative 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- -13.14%
YoY- 35.06%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 5,973 20,719 14,904 8,543 3,893 14,949 10,710 -32.22%
PBT 420 -1,155 -1,707 -1,326 -1,172 -6,442 -6,576 -
Tax 0 -322 -208 0 0 -4 -3 -
NP 420 -1,477 -1,915 -1,326 -1,172 -6,446 -6,579 -
-
NP to SH 420 -1,477 -1,915 -1,326 -1,172 -6,446 -6,579 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 5,553 22,196 16,819 9,869 5,065 21,395 17,289 -53.06%
-
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 1.09% -3.82% -5.02% -3.39% -2.97% -15.97% -16.31% -
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 1.99 6.91 4.98 2.83 1.30 5.01 3.58 -32.37%
EPS 0.14 -0.49 -0.64 -0.44 -0.39 -2.16 -2.20 -
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 1.07 3.71 2.67 1.53 0.70 2.68 1.92 -32.25%
EPS 0.08 -0.26 -0.34 -0.24 -0.21 -1.15 -1.18 -
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 23.10 3.76 5.42 8.47 20.07 5.59 8.10 100.97%
P/EPS 328.57 -52.81 -42.19 -54.55 -66.67 -12.96 -13.18 -
EY 0.30 -1.89 -2.37 -1.83 -1.50 -7.72 -7.59 -
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 22.60 6.81 4.62 8.82 19.30 5.39 7.82 102.76%
P/EPS 321.43 -95.46 -35.94 -56.82 -64.10 -12.50 -12.73 -
EY 0.31 -1.05 -2.78 -1.76 -1.56 -8.00 -7.86 -
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