[N2N] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 22.87%
YoY- 77.09%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,139 12,300 5,973 20,719 14,904 8,543 3,893 188.29%
PBT 1,511 851 420 -1,155 -1,707 -1,326 -1,172 -
Tax -18 0 0 -322 -208 0 0 -
NP 1,493 851 420 -1,477 -1,915 -1,326 -1,172 -
-
NP to SH 1,493 851 420 -1,477 -1,915 -1,326 -1,172 -
-
Tax Rate 1.19% 0.00% 0.00% - - - - -
Total Cost 17,646 11,449 5,553 22,196 16,819 9,869 5,065 129.29%
-
Net Worth 39,654 39,693 38,699 38,670 38,150 39,117 39,457 0.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,654 39,693 38,699 38,670 38,150 39,117 39,457 0.33%
NOSH 298,600 303,928 299,999 300,000 299,218 301,363 300,512 -0.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.80% 6.92% 7.03% -7.13% -12.85% -15.52% -30.11% -
ROE 3.77% 2.14% 1.09% -3.82% -5.02% -3.39% -2.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.41 4.05 1.99 6.91 4.98 2.83 1.30 188.85%
EPS 0.50 0.28 0.14 -0.49 -0.64 -0.44 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.1306 0.129 0.1289 0.1275 0.1298 0.1313 0.75%
Adjusted Per Share Value based on latest NOSH - 297,368
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.20 2.06 1.00 3.47 2.49 1.43 0.65 188.55%
EPS 0.25 0.14 0.07 -0.25 -0.32 -0.22 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.0664 0.0647 0.0647 0.0638 0.0654 0.066 0.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.47 0.46 0.26 0.27 0.24 0.26 -
P/RPS 7.80 11.61 23.10 3.76 5.42 8.47 20.07 -46.65%
P/EPS 100.00 167.86 328.57 -52.81 -42.19 -54.55 -66.67 -
EY 1.00 0.60 0.30 -1.89 -2.37 -1.83 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.60 3.57 2.02 2.12 1.85 1.98 53.44%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 25/05/11 -
Price 0.49 0.54 0.45 0.47 0.23 0.25 0.25 -
P/RPS 7.64 13.34 22.60 6.81 4.62 8.82 19.30 -45.99%
P/EPS 98.00 192.86 321.43 -95.46 -35.94 -56.82 -64.10 -
EY 1.02 0.52 0.31 -1.05 -2.78 -1.76 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 4.13 3.49 3.65 1.80 1.93 1.90 55.47%

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