[N2N] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.52%
YoY- 70.2%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 31,327 26,611 20,719 14,949 12,271 22,379 32,082 -0.39%
PBT 6,180 1,948 -1,155 -6,442 -21,594 753 20,971 -18.40%
Tax -137 -159 -322 -4 -39 3 -251 -9.59%
NP 6,043 1,789 -1,477 -6,446 -21,633 756 20,720 -18.54%
-
NP to SH 6,043 1,789 -1,477 -6,446 -21,633 756 20,720 -18.54%
-
Tax Rate 2.22% 8.16% - - - -0.40% 1.20% -
Total Cost 25,284 24,822 22,196 21,395 33,904 21,623 11,362 14.24%
-
Net Worth 49,747 39,864 38,670 40,365 46,854 68,641 70,328 -5.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 2,996 - -
Div Payout % - - - - - 396.32% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 49,747 39,864 38,670 40,365 46,854 68,641 70,328 -5.60%
NOSH 302,050 298,166 300,000 298,341 298,434 299,615 298,129 0.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.29% 6.72% -7.13% -43.12% -176.29% 3.38% 64.58% -
ROE 12.15% 4.49% -3.82% -15.97% -46.17% 1.10% 29.46% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.37 8.92 6.91 5.01 4.11 7.47 10.76 -0.61%
EPS 2.02 0.60 -0.49 -2.16 -7.25 0.25 6.95 -18.59%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1647 0.1337 0.1289 0.1353 0.157 0.2291 0.2359 -5.80%
Adjusted Per Share Value based on latest NOSH - 262,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.61 4.77 3.71 2.68 2.20 4.01 5.75 -0.40%
EPS 1.08 0.32 -0.26 -1.15 -3.87 0.14 3.71 -18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.0891 0.0714 0.0693 0.0723 0.0839 0.123 0.126 -5.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.495 0.46 0.26 0.28 0.31 0.30 1.19 -
P/RPS 4.77 5.15 3.76 5.59 7.54 4.02 11.06 -13.06%
P/EPS 24.74 76.67 -52.81 -12.96 -4.28 118.90 17.12 6.32%
EY 4.04 1.30 -1.89 -7.72 -23.38 0.84 5.84 -5.95%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 3.01 3.44 2.02 2.07 1.97 1.31 5.04 -8.22%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.775 0.455 0.47 0.27 0.28 0.45 0.99 -
P/RPS 7.47 5.10 6.81 5.39 6.81 6.02 9.20 -3.40%
P/EPS 38.74 75.83 -95.46 -12.50 -3.86 178.34 14.24 18.13%
EY 2.58 1.32 -1.05 -8.00 -25.89 0.56 7.02 -15.35%
DY 0.00 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 4.71 3.40 3.65 2.00 1.78 1.96 4.20 1.92%

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