[N2N] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 107.86%
YoY- 101.63%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,611 24,954 24,476 22,799 20,719 19,143 16,212 38.94%
PBT 1,948 2,064 1,023 438 -1,154 -1,573 -5,726 -
Tax -159 -132 -322 -322 -322 -209 -4 1051.80%
NP 1,789 1,932 701 116 -1,476 -1,782 -5,730 -
-
NP to SH 1,789 1,932 701 116 -1,476 -1,782 -5,730 -
-
Tax Rate 8.16% 6.40% 31.48% 73.52% - - - -
Total Cost 24,822 23,022 23,775 22,683 22,195 20,925 21,942 8.52%
-
Net Worth 39,575 40,598 40,206 38,699 38,330 37,548 39,978 -0.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,575 40,598 40,206 38,699 38,330 37,548 39,978 -0.67%
NOSH 295,999 305,714 307,857 299,999 297,368 294,499 307,999 -2.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.72% 7.74% 2.86% 0.51% -7.12% -9.31% -35.34% -
ROE 4.52% 4.76% 1.74% 0.30% -3.85% -4.75% -14.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.99 8.16 7.95 7.60 6.97 6.50 5.26 42.71%
EPS 0.60 0.63 0.23 0.04 -0.50 -0.61 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1328 0.1306 0.129 0.1289 0.1275 0.1298 1.98%
Adjusted Per Share Value based on latest NOSH - 299,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.45 4.17 4.09 3.81 3.47 3.20 2.71 38.97%
EPS 0.30 0.32 0.12 0.02 -0.25 -0.30 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0679 0.0672 0.0647 0.0641 0.0628 0.0669 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.46 0.50 0.47 0.46 0.26 0.27 0.24 -
P/RPS 5.12 6.13 5.91 6.05 3.73 4.15 4.56 7.99%
P/EPS 76.11 79.12 206.41 1,189.66 -52.38 -44.62 -12.90 -
EY 1.31 1.26 0.48 0.08 -1.91 -2.24 -7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.77 3.60 3.57 2.02 2.12 1.85 50.92%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 03/11/11 24/08/11 -
Price 0.455 0.49 0.54 0.45 0.47 0.23 0.25 -
P/RPS 5.06 6.00 6.79 5.92 6.75 3.54 4.75 4.28%
P/EPS 75.28 77.54 237.15 1,163.79 -94.69 -38.01 -13.44 -
EY 1.33 1.29 0.42 0.09 -1.06 -2.63 -7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.69 4.13 3.49 3.65 1.80 1.93 45.61%

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