[N2N] YoY Annual (Unaudited) 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
YoY- -2961.51%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,611 20,719 14,949 12,271 22,379 32,082 16,903 7.84%
PBT 1,948 -1,155 -6,442 -21,594 753 20,971 10,073 -23.93%
Tax -159 -322 -4 -39 3 -251 19 -
NP 1,789 -1,477 -6,446 -21,633 756 20,720 10,092 -25.03%
-
NP to SH 1,789 -1,477 -6,446 -21,633 756 20,720 10,092 -25.03%
-
Tax Rate 8.16% - - - -0.40% 1.20% -0.19% -
Total Cost 24,822 22,196 21,395 33,904 21,623 11,362 6,811 24.02%
-
Net Worth 39,864 38,670 40,365 46,854 68,641 70,328 95,345 -13.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,996 - - -
Div Payout % - - - - 396.32% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 39,864 38,670 40,365 46,854 68,641 70,328 95,345 -13.51%
NOSH 298,166 300,000 298,341 298,434 299,615 298,129 285,892 0.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.72% -7.13% -43.12% -176.29% 3.38% 64.58% 59.71% -
ROE 4.49% -3.82% -15.97% -46.17% 1.10% 29.46% 10.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.92 6.91 5.01 4.11 7.47 10.76 5.91 7.09%
EPS 0.60 -0.49 -2.16 -7.25 0.25 6.95 3.53 -25.55%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1337 0.1289 0.1353 0.157 0.2291 0.2359 0.3335 -14.11%
Adjusted Per Share Value based on latest NOSH - 298,834
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.77 3.71 2.68 2.20 4.01 5.75 3.03 7.84%
EPS 0.32 -0.26 -1.15 -3.87 0.14 3.71 1.81 -25.06%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.0714 0.0693 0.0723 0.0839 0.123 0.126 0.1708 -13.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.26 0.28 0.31 0.30 1.19 2.05 -
P/RPS 5.15 3.76 5.59 7.54 4.02 11.06 34.67 -27.20%
P/EPS 76.67 -52.81 -12.96 -4.28 118.90 17.12 58.07 4.73%
EY 1.30 -1.89 -7.72 -23.38 0.84 5.84 1.72 -4.55%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 3.44 2.02 2.07 1.97 1.31 5.04 6.15 -9.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 22/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.455 0.47 0.27 0.28 0.45 0.99 1.67 -
P/RPS 5.10 6.81 5.39 6.81 6.02 9.20 28.25 -24.80%
P/EPS 75.83 -95.46 -12.50 -3.86 178.34 14.24 47.31 8.17%
EY 1.32 -1.05 -8.00 -25.89 0.56 7.02 2.11 -7.51%
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 3.40 3.65 2.00 1.78 1.96 4.20 5.01 -6.25%

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