[N2N] QoQ TTM 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- -23.34%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM 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 26,011 28,033 27,712 32,082 28,537 25,674 -8.71%
PBT 753 11,420 15,303 16,135 20,971 18,815 16,854 -87.28%
Tax 3 -38 -143 -251 -251 -194 -89 -
NP 756 11,382 15,160 15,884 20,720 18,621 16,765 -87.21%
-
NP to SH 756 11,382 15,160 15,884 20,720 18,621 16,765 -87.21%
-
Tax Rate -0.40% 0.33% 0.93% 1.56% 1.20% 1.03% 0.53% -
Total Cost 21,623 14,629 12,873 11,828 11,362 9,916 8,909 80.11%
-
Net Worth 68,211 72,470 72,488 72,416 70,305 59,285 52,456 19.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,002 3,002 3,002 - - - - -
Div Payout % 397.20% 26.38% 19.81% - - - - -
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 68,211 72,470 72,488 72,416 70,305 59,285 52,456 19.04%
NOSH 297,607 295,675 300,281 296,790 298,031 273,707 262,018 8.81%
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% 43.76% 54.08% 57.32% 64.58% 65.25% 65.30% -
ROE 1.11% 15.71% 20.91% 21.93% 29.47% 31.41% 31.96% -
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 7.52 8.80 9.34 9.34 10.76 10.43 9.80 -16.11%
EPS 0.25 3.85 5.05 5.35 6.95 6.80 6.40 -88.37%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2451 0.2414 0.244 0.2359 0.2166 0.2002 9.39%
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 3.74 4.35 4.69 4.64 5.37 4.77 4.29 -8.70%
EPS 0.13 1.90 2.54 2.66 3.47 3.11 2.80 -86.96%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.1212 0.1212 0.1211 0.1176 0.0992 0.0877 19.08%
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 3.99 4.32 5.57 9.42 11.05 15.25 22.76 -68.51%
P/EPS 118.10 9.87 10.30 16.44 17.12 23.37 34.85 124.78%
EY 0.85 10.13 9.71 6.08 5.84 4.28 2.87 -55.40%
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 5.98 2.96 4.71 8.03 9.20 10.93 18.68 -53.04%
P/EPS 177.15 6.75 8.72 14.01 14.24 16.76 28.60 235.41%
EY 0.56 14.81 11.47 7.14 7.02 5.97 3.50 -70.36%
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