[N2N] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -40.53%
YoY- -2961.51%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,292 12,812 12,377 12,271 14,956 17,621 20,561 -25.21%
PBT -17,650 -15,589 -17,872 -21,594 -15,397 -11,830 -5,858 108.46%
Tax -42 -39 -39 -39 3 3 3 -
NP -17,692 -15,628 -17,911 -21,633 -15,394 -11,827 -5,855 108.86%
-
NP to SH -17,692 -15,628 -17,911 -21,633 -15,394 -11,827 -5,855 108.86%
-
Tax Rate - - - - - - - -
Total Cost 30,984 28,440 30,288 33,904 30,350 29,448 26,416 11.20%
-
Net Worth 40,265 44,913 47,045 46,917 57,802 60,189 64,149 -26.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 3,002 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 40,265 44,913 47,045 46,917 57,802 60,189 64,149 -26.67%
NOSH 298,486 299,423 303,125 298,834 297,951 297,674 298,368 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -133.10% -121.98% -144.71% -176.29% -102.93% -67.12% -28.48% -
ROE -43.94% -34.80% -38.07% -46.11% -26.63% -19.65% -9.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.45 4.28 4.08 4.11 5.02 5.92 6.89 -25.26%
EPS -5.93 -5.22 -5.91 -7.24 -5.17 -3.97 -1.96 109.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.1349 0.15 0.1552 0.157 0.194 0.2022 0.215 -26.68%
Adjusted Per Share Value based on latest NOSH - 298,834
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.22 2.14 2.07 2.05 2.50 2.95 3.44 -25.30%
EPS -2.96 -2.61 -3.00 -3.62 -2.57 -1.98 -0.98 108.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.0673 0.0751 0.0787 0.0785 0.0967 0.1007 0.1073 -26.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.27 0.28 0.31 0.25 0.35 0.22 -
P/RPS 6.51 6.31 6.86 7.55 4.98 5.91 3.19 60.81%
P/EPS -4.89 -5.17 -4.74 -4.28 -4.84 -8.81 -11.21 -42.45%
EY -20.44 -19.33 -21.10 -23.35 -20.67 -11.35 -8.92 73.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 2.15 1.80 1.80 1.97 1.29 1.73 1.02 64.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 13/05/10 24/02/10 24/11/09 24/08/09 26/05/09 -
Price 0.28 0.30 0.28 0.28 0.31 0.29 0.35 -
P/RPS 6.29 7.01 6.86 6.82 6.18 4.90 5.08 15.29%
P/EPS -4.72 -5.75 -4.74 -3.87 -6.00 -7.30 -17.84 -58.75%
EY -21.17 -17.40 -21.10 -25.85 -16.67 -13.70 -5.61 142.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 2.08 2.00 1.80 1.78 1.60 1.43 1.63 17.63%

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