[N2N] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -874.47%
YoY- -136.86%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,271 14,956 17,621 20,561 22,379 26,011 28,033 -42.26%
PBT -21,594 -15,397 -11,830 -5,858 753 11,420 15,303 -
Tax -39 3 3 3 3 -38 -143 -57.84%
NP -21,633 -15,394 -11,827 -5,855 756 11,382 15,160 -
-
NP to SH -21,633 -15,394 -11,827 -5,855 756 11,382 15,160 -
-
Tax Rate - - - - -0.40% 0.33% 0.93% -
Total Cost 33,904 30,350 29,448 26,416 21,623 14,629 12,873 90.37%
-
Net Worth 46,917 57,802 60,189 64,149 68,211 72,470 72,488 -25.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 3,002 3,002 3,002 3,002 -
Div Payout % - - - 0.00% 397.20% 26.38% 19.81% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 46,917 57,802 60,189 64,149 68,211 72,470 72,488 -25.11%
NOSH 298,834 297,951 297,674 298,368 297,607 295,675 300,281 -0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -176.29% -102.93% -67.12% -28.48% 3.38% 43.76% 54.08% -
ROE -46.11% -26.63% -19.65% -9.13% 1.11% 15.71% 20.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.11 5.02 5.92 6.89 7.52 8.80 9.34 -42.05%
EPS -7.24 -5.17 -3.97 -1.96 0.25 3.85 5.05 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.157 0.194 0.2022 0.215 0.2292 0.2451 0.2414 -24.87%
Adjusted Per Share Value based on latest NOSH - 298,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.05 2.50 2.95 3.44 3.74 4.35 4.69 -42.31%
EPS -3.62 -2.57 -1.98 -0.98 0.13 1.90 2.54 -
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.0785 0.0967 0.1007 0.1073 0.1141 0.1212 0.1212 -25.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.25 0.35 0.22 0.30 0.38 0.52 -
P/RPS 7.55 4.98 5.91 3.19 3.99 4.32 5.57 22.41%
P/EPS -4.28 -4.84 -8.81 -11.21 118.10 9.87 10.30 -
EY -23.35 -20.67 -11.35 -8.92 0.85 10.13 9.71 -
DY 0.00 0.00 0.00 4.55 3.33 2.63 1.92 -
P/NAPS 1.97 1.29 1.73 1.02 1.31 1.55 2.15 -5.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 24/08/09 26/05/09 27/02/09 24/11/08 26/08/08 -
Price 0.28 0.31 0.29 0.35 0.45 0.26 0.44 -
P/RPS 6.82 6.18 4.90 5.08 5.98 2.96 4.71 27.90%
P/EPS -3.87 -6.00 -7.30 -17.84 177.15 6.75 8.72 -
EY -25.85 -16.67 -13.70 -5.61 0.56 14.81 11.47 -
DY 0.00 0.00 0.00 2.86 2.22 3.85 2.27 -
P/NAPS 1.78 1.60 1.43 1.63 1.96 1.06 1.82 -1.46%

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