[N2N] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -91.28%
YoY- -277.4%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 12,300 8,543 7,280 6,739 11,497 15,546 6,775 10.44%
PBT 851 -1,326 -2,042 -8,047 4,536 10,204 3,423 -20.68%
Tax 0 0 0 0 0 -108 0 -
NP 851 -1,326 -2,042 -8,047 4,536 10,096 3,423 -20.68%
-
NP to SH 851 -1,326 -2,042 -8,047 4,536 10,096 3,423 -20.68%
-
Tax Rate 0.00% - - - 0.00% 1.06% 0.00% -
Total Cost 11,449 9,869 9,322 14,786 6,961 5,450 3,352 22.69%
-
Net Worth 39,693 39,117 45,044 60,263 72,038 52,363 21,701 10.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 2,984 - - -
Div Payout % - - - - 65.79% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,693 39,117 45,044 60,263 72,038 52,363 21,701 10.57%
NOSH 303,928 301,363 300,294 298,037 298,421 261,554 135,296 14.42%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.92% -15.52% -28.05% -119.41% 39.45% 64.94% 50.52% -
ROE 2.14% -3.39% -4.53% -13.35% 6.30% 19.28% 15.77% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.05 2.83 2.42 2.26 3.85 5.94 5.01 -3.48%
EPS 0.28 -0.44 -0.68 -2.70 1.52 3.86 2.53 -30.68%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1306 0.1298 0.15 0.2022 0.2414 0.2002 0.1604 -3.36%
Adjusted Per Share Value based on latest NOSH - 297,674
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.20 1.53 1.30 1.21 2.06 2.78 1.21 10.46%
EPS 0.15 -0.24 -0.37 -1.44 0.81 1.81 0.61 -20.83%
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.0711 0.0701 0.0807 0.1079 0.129 0.0938 0.0389 10.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.47 0.24 0.27 0.35 0.52 2.23 1.26 -
P/RPS 11.61 8.47 11.14 15.48 13.50 37.52 25.16 -12.08%
P/EPS 167.86 -54.55 -39.71 -12.96 34.21 57.77 49.80 22.42%
EY 0.60 -1.83 -2.52 -7.71 2.92 1.73 2.01 -18.23%
DY 0.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 3.60 1.85 1.80 1.73 2.15 11.14 7.86 -12.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 24/08/09 26/08/08 27/08/07 28/08/06 -
Price 0.54 0.25 0.30 0.29 0.44 1.83 1.57 -
P/RPS 13.34 8.82 12.37 12.83 11.42 30.79 31.35 -13.26%
P/EPS 192.86 -56.82 -44.12 -10.74 28.95 47.41 62.06 20.78%
EY 0.52 -1.76 -2.27 -9.31 3.45 2.11 1.61 -17.15%
DY 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 4.13 1.93 2.00 1.43 1.82 9.14 9.79 -13.38%

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