[N2N] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -88.4%
YoY- -66.8%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 22,379 17,112 11,497 5,629 32,082 23,183 15,546 27.35%
PBT 753 5,630 4,536 2,404 20,971 15,181 10,204 -82.26%
Tax 3 0 0 0 -251 -213 -108 -
NP 756 5,630 4,536 2,404 20,720 14,968 10,096 -82.09%
-
NP to SH 756 5,630 4,536 2,404 20,720 14,968 10,096 -82.09%
-
Tax Rate -0.40% 0.00% 0.00% 0.00% 1.20% 1.40% 1.06% -
Total Cost 21,623 11,482 6,961 3,225 11,362 8,215 5,450 149.57%
-
Net Worth 68,641 73,011 72,038 72,416 70,328 59,378 52,363 19.67%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,996 2,978 2,984 - - - - -
Div Payout % 396.32% 52.91% 65.79% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,641 73,011 72,038 72,416 70,328 59,378 52,363 19.67%
NOSH 299,615 297,883 298,421 296,790 298,129 274,139 261,554 9.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 32.90% 39.45% 42.71% 64.58% 64.56% 64.94% -
ROE 1.10% 7.71% 6.30% 3.32% 29.46% 25.21% 19.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.47 5.74 3.85 1.90 10.76 8.46 5.94 16.42%
EPS 0.25 1.89 1.52 0.81 6.95 5.46 3.86 -83.73%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.2451 0.2414 0.244 0.2359 0.2166 0.2002 9.36%
Adjusted Per Share Value based on latest NOSH - 296,790
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.01 3.07 2.06 1.01 5.75 4.15 2.78 27.52%
EPS 0.14 1.01 0.81 0.43 3.71 2.68 1.81 -81.70%
DPS 0.54 0.53 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.123 0.1308 0.129 0.1297 0.126 0.1064 0.0938 19.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.38 0.52 0.88 1.19 1.59 2.23 -
P/RPS 4.02 6.61 13.50 46.40 11.06 18.80 37.52 -77.28%
P/EPS 118.90 20.11 34.21 108.64 17.12 29.12 57.77 61.44%
EY 0.84 4.97 2.92 0.92 5.84 3.43 1.73 -38.08%
DY 3.33 2.63 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.55 2.15 3.61 5.04 7.34 11.14 -75.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 26/08/08 26/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.45 0.26 0.44 0.75 0.99 1.14 1.83 -
P/RPS 6.02 4.53 11.42 39.54 9.20 13.48 30.79 -66.14%
P/EPS 178.34 13.76 28.95 92.59 14.24 20.88 47.41 140.90%
EY 0.56 7.27 3.45 1.08 7.02 4.79 2.11 -58.53%
DY 2.22 3.85 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.06 1.82 3.07 4.20 5.26 9.14 -64.00%

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