[N2N] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -24.92%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 17,621 20,561 22,379 26,011 28,033 27,712 32,082 -32.95%
PBT -11,830 -5,858 753 11,420 15,303 16,135 20,971 -
Tax 3 3 3 -38 -143 -251 -251 -
NP -11,827 -5,855 756 11,382 15,160 15,884 20,720 -
-
NP to SH -11,827 -5,855 756 11,382 15,160 15,884 20,720 -
-
Tax Rate - - -0.40% 0.33% 0.93% 1.56% 1.20% -
Total Cost 29,448 26,416 21,623 14,629 12,873 11,828 11,362 88.79%
-
Net Worth 60,189 64,149 68,211 72,470 72,488 72,416 70,305 -9.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,002 3,002 3,002 3,002 - - -
Div Payout % - 0.00% 397.20% 26.38% 19.81% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 60,189 64,149 68,211 72,470 72,488 72,416 70,305 -9.84%
NOSH 297,674 298,368 297,607 295,675 300,281 296,790 298,031 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -67.12% -28.48% 3.38% 43.76% 54.08% 57.32% 64.58% -
ROE -19.65% -9.13% 1.11% 15.71% 20.91% 21.93% 29.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.92 6.89 7.52 8.80 9.34 9.34 10.76 -32.88%
EPS -3.97 -1.96 0.25 3.85 5.05 5.35 6.95 -
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.2022 0.215 0.2292 0.2451 0.2414 0.244 0.2359 -9.77%
Adjusted Per Share Value based on latest NOSH - 295,675
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.16 3.68 4.01 4.66 5.02 4.96 5.75 -32.93%
EPS -2.12 -1.05 0.14 2.04 2.72 2.85 3.71 -
DPS 0.00 0.54 0.54 0.54 0.54 0.00 0.00 -
NAPS 0.1078 0.1149 0.1222 0.1298 0.1298 0.1297 0.1259 -9.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.22 0.30 0.38 0.52 0.88 1.19 -
P/RPS 5.91 3.19 3.99 4.32 5.57 9.42 11.05 -34.13%
P/EPS -8.81 -11.21 118.10 9.87 10.30 16.44 17.12 -
EY -11.35 -8.92 0.85 10.13 9.71 6.08 5.84 -
DY 0.00 4.55 3.33 2.63 1.92 0.00 0.00 -
P/NAPS 1.73 1.02 1.31 1.55 2.15 3.61 5.04 -51.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 27/02/09 24/11/08 26/08/08 26/05/08 27/02/08 -
Price 0.29 0.35 0.45 0.26 0.44 0.75 0.99 -
P/RPS 4.90 5.08 5.98 2.96 4.71 8.03 9.20 -34.31%
P/EPS -7.30 -17.84 177.15 6.75 8.72 14.01 14.24 -
EY -13.70 -5.61 0.56 14.81 11.47 7.14 7.02 -
DY 0.00 2.86 2.22 3.85 2.27 0.00 0.00 -
P/NAPS 1.43 1.63 1.96 1.06 1.82 3.07 4.20 -51.27%

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