[N2N] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 27.27%
YoY- -141.65%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 30,360 26,748 23,892 15,572 15,668 15,244 22,516 5.10%
PBT 6,292 4,088 1,680 -4,688 -1,940 -16,828 9,616 -6.82%
Tax -76 -60 0 0 0 0 0 -
NP 6,216 4,028 1,680 -4,688 -1,940 -16,828 9,616 -7.01%
-
NP to SH 6,216 4,028 1,680 -4,688 -1,940 -16,828 9,616 -7.01%
-
Tax Rate 1.21% 1.47% 0.00% - - - 0.00% -
Total Cost 24,144 22,720 22,212 20,260 17,608 32,072 12,900 11.00%
-
Net Worth 53,675 40,576 38,699 39,457 47,045 64,149 72,416 -4.86%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 18,648 - - - - - - -
Div Payout % 300.00% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 53,675 40,576 38,699 39,457 47,045 64,149 72,416 -4.86%
NOSH 310,800 296,176 299,999 300,512 303,125 298,368 296,790 0.77%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 20.47% 15.06% 7.03% -30.11% -12.38% -110.39% 42.71% -
ROE 11.58% 9.93% 4.34% -11.88% -4.12% -26.23% 13.28% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.77 9.03 7.96 5.18 5.17 5.11 7.59 4.29%
EPS 2.00 1.36 0.56 -1.56 -0.64 -5.64 3.24 -7.72%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.137 0.129 0.1313 0.1552 0.215 0.244 -5.59%
Adjusted Per Share Value based on latest NOSH - 300,512
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.44 4.79 4.28 2.79 2.81 2.73 4.03 5.12%
EPS 1.11 0.72 0.30 -0.84 -0.35 -3.01 1.72 -7.03%
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0961 0.0727 0.0693 0.0707 0.0843 0.1149 0.1297 -4.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.81 0.425 0.46 0.26 0.28 0.22 0.88 -
P/RPS 8.29 4.71 5.78 5.02 5.42 4.31 11.60 -5.44%
P/EPS 40.50 31.25 82.14 -16.67 -43.75 -3.90 27.16 6.88%
EY 2.47 3.20 1.22 -6.00 -2.29 -25.64 3.68 -6.42%
DY 7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 3.10 3.57 1.98 1.80 1.02 3.61 4.45%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 27/05/13 24/05/12 25/05/11 13/05/10 26/05/09 26/05/08 -
Price 1.04 0.435 0.45 0.25 0.28 0.35 0.75 -
P/RPS 10.65 4.82 5.65 4.82 5.42 6.85 9.89 1.24%
P/EPS 52.00 31.99 80.36 -16.03 -43.75 -6.21 23.15 14.43%
EY 1.92 3.13 1.24 -6.24 -2.29 -16.11 4.32 -12.63%
DY 5.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.02 3.18 3.49 1.90 1.80 1.63 3.07 11.87%

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