[N2N] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -30.73%
YoY- -286.86%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,139 14,904 10,710 9,689 17,112 23,183 11,549 8.77%
PBT 1,511 -1,707 -6,576 -10,520 5,630 15,181 6,439 -21.44%
Tax -18 -208 -3 0 0 -213 0 -
NP 1,493 -1,915 -6,579 -10,520 5,630 14,968 6,439 -21.60%
-
NP to SH 1,493 -1,915 -6,579 -10,520 5,630 14,968 6,439 -21.60%
-
Tax Rate 1.19% - - - 0.00% 1.40% 0.00% -
Total Cost 17,646 16,819 17,289 20,209 11,482 8,215 5,110 22.91%
-
Net Worth 39,654 38,150 40,341 57,979 73,011 59,378 24,714 8.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 2,978 - - -
Div Payout % - - - - 52.91% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,654 38,150 40,341 57,979 73,011 59,378 24,714 8.19%
NOSH 298,600 299,218 299,045 298,863 297,883 274,139 135,273 14.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.80% -12.85% -61.43% -108.58% 32.90% 64.56% 55.75% -
ROE 3.77% -5.02% -16.31% -18.14% 7.71% 25.21% 26.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.41 4.98 3.58 3.24 5.74 8.46 8.54 -4.66%
EPS 0.50 -0.64 -2.20 -3.52 1.89 5.46 4.76 -31.28%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1328 0.1275 0.1349 0.194 0.2451 0.2166 0.1827 -5.17%
Adjusted Per Share Value based on latest NOSH - 297,951
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.43 2.67 1.92 1.74 3.07 4.15 2.07 8.77%
EPS 0.27 -0.34 -1.18 -1.88 1.01 2.68 1.15 -21.43%
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.071 0.0683 0.0723 0.1039 0.1308 0.1064 0.0443 8.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.27 0.29 0.25 0.38 1.59 1.65 -
P/RPS 7.80 5.42 8.10 7.71 6.61 18.80 19.33 -14.02%
P/EPS 100.00 -42.19 -13.18 -7.10 20.11 29.12 34.66 19.29%
EY 1.00 -2.37 -7.59 -14.08 4.97 3.43 2.88 -16.14%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 3.77 2.12 2.15 1.29 1.55 7.34 9.03 -13.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 03/11/11 30/11/10 24/11/09 24/11/08 26/11/07 27/11/06 -
Price 0.49 0.23 0.28 0.31 0.26 1.14 1.85 -
P/RPS 7.64 4.62 7.82 9.56 4.53 13.48 21.67 -15.93%
P/EPS 98.00 -35.94 -12.73 -8.81 13.76 20.88 38.87 16.64%
EY 1.02 -2.78 -7.86 -11.35 7.27 4.79 2.57 -14.26%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 3.69 1.80 2.08 1.60 1.06 5.26 10.13 -15.47%

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