[N2N] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.62%
YoY- 379.87%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,687 7,472 6,839 6,327 5,973 5,815 6,361 3.38%
PBT 1,022 437 660 431 420 553 -381 -
Tax -15 -141 -18 0 0 -114 -208 -82.64%
NP 1,007 296 642 431 420 439 -589 -
-
NP to SH 1,007 296 642 431 420 439 -589 -
-
Tax Rate 1.47% 32.27% 2.73% 0.00% 0.00% 20.61% - -
Total Cost 5,680 7,176 6,197 5,896 5,553 5,376 6,950 -12.57%
-
Net Worth 40,576 39,575 40,598 40,206 38,699 38,330 37,548 5.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 40,576 39,575 40,598 40,206 38,699 38,330 37,548 5.30%
NOSH 296,176 295,999 305,714 307,857 299,999 297,368 294,499 0.37%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.06% 3.96% 9.39% 6.81% 7.03% 7.55% -9.26% -
ROE 2.48% 0.75% 1.58% 1.07% 1.09% 1.15% -1.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.26 2.52 2.24 2.06 1.99 1.96 2.16 3.06%
EPS 0.34 0.10 0.21 0.14 0.14 0.15 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.1337 0.1328 0.1306 0.129 0.1289 0.1275 4.90%
Adjusted Per Share Value based on latest NOSH - 307,857
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.20 1.34 1.22 1.13 1.07 1.04 1.14 3.47%
EPS 0.18 0.05 0.11 0.08 0.08 0.08 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0709 0.0727 0.072 0.0693 0.0687 0.0673 5.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.46 0.50 0.47 0.46 0.26 0.27 -
P/RPS 18.82 18.22 22.35 22.87 23.10 13.30 12.50 31.33%
P/EPS 125.00 460.00 238.10 335.71 328.57 176.12 -135.00 -
EY 0.80 0.22 0.42 0.30 0.30 0.57 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.44 3.77 3.60 3.57 2.02 2.12 28.80%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 -
Price 0.435 0.455 0.49 0.54 0.45 0.47 0.23 -
P/RPS 19.27 18.02 21.90 26.28 22.60 24.03 10.65 48.43%
P/EPS 127.94 455.00 233.33 385.71 321.43 318.37 -115.00 -
EY 0.78 0.22 0.43 0.26 0.31 0.31 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.40 3.69 4.13 3.49 3.65 1.80 46.08%

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