[N2N] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -102.0%
YoY- -178.01%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,377 12,271 14,956 17,621 20,561 22,379 26,011 -39.07%
PBT -17,872 -21,594 -15,397 -11,830 -5,858 753 11,420 -
Tax -39 -39 3 3 3 3 -38 1.74%
NP -17,911 -21,633 -15,394 -11,827 -5,855 756 11,382 -
-
NP to SH -17,911 -21,633 -15,394 -11,827 -5,855 756 11,382 -
-
Tax Rate - - - - - -0.40% 0.33% -
Total Cost 30,288 33,904 30,350 29,448 26,416 21,623 14,629 62.51%
-
Net Worth 47,045 46,917 57,802 60,189 64,149 68,211 72,470 -25.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 3,002 3,002 3,002 -
Div Payout % - - - - 0.00% 397.20% 26.38% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 47,045 46,917 57,802 60,189 64,149 68,211 72,470 -25.04%
NOSH 303,125 298,834 297,951 297,674 298,368 297,607 295,675 1.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -144.71% -176.29% -102.93% -67.12% -28.48% 3.38% 43.76% -
ROE -38.07% -46.11% -26.63% -19.65% -9.13% 1.11% 15.71% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.08 4.11 5.02 5.92 6.89 7.52 8.80 -40.12%
EPS -5.91 -7.24 -5.17 -3.97 -1.96 0.25 3.85 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.1552 0.157 0.194 0.2022 0.215 0.2292 0.2451 -26.28%
Adjusted Per Share Value based on latest NOSH - 297,674
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.07 2.05 2.50 2.95 3.44 3.74 4.35 -39.07%
EPS -3.00 -3.62 -2.57 -1.98 -0.98 0.13 1.90 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.0787 0.0785 0.0967 0.1007 0.1073 0.1141 0.1212 -25.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.28 0.31 0.25 0.35 0.22 0.30 0.38 -
P/RPS 6.86 7.55 4.98 5.91 3.19 3.99 4.32 36.14%
P/EPS -4.74 -4.28 -4.84 -8.81 -11.21 118.10 9.87 -
EY -21.10 -23.35 -20.67 -11.35 -8.92 0.85 10.13 -
DY 0.00 0.00 0.00 0.00 4.55 3.33 2.63 -
P/NAPS 1.80 1.97 1.29 1.73 1.02 1.31 1.55 10.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 24/02/10 24/11/09 24/08/09 26/05/09 27/02/09 24/11/08 -
Price 0.28 0.28 0.31 0.29 0.35 0.45 0.26 -
P/RPS 6.86 6.82 6.18 4.90 5.08 5.98 2.96 75.21%
P/EPS -4.74 -3.87 -6.00 -7.30 -17.84 177.15 6.75 -
EY -21.10 -25.85 -16.67 -13.70 -5.61 0.56 14.81 -
DY 0.00 0.00 0.00 0.00 2.86 2.22 3.85 -
P/NAPS 1.80 1.78 1.60 1.43 1.63 1.96 1.06 42.38%

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