[N2N] YoY Quarter 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
QoQ- -349.37%
YoY- -128.01%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,472 5,815 4,239 2,582 5,267 8,899 5,354 5.70%
PBT 437 553 134 -11,074 -4,877 5,790 3,634 -29.72%
Tax -141 -114 -1 -39 3 -38 19 -
NP 296 439 133 -11,113 -4,874 5,752 3,653 -34.19%
-
NP to SH 296 439 133 -11,113 -4,874 5,752 3,653 -34.19%
-
Tax Rate 32.27% 20.61% 0.75% - - 0.66% -0.52% -
Total Cost 7,176 5,376 4,106 13,695 10,141 3,147 1,701 27.08%
-
Net Worth 39,575 38,330 35,516 46,917 68,211 70,305 95,177 -13.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 39,575 38,330 35,516 46,917 68,211 70,305 95,177 -13.59%
NOSH 295,999 297,368 262,500 298,834 297,607 298,031 285,390 0.60%
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 3.96% 7.55% 3.14% -430.40% -92.54% 64.64% 68.23% -
ROE 0.75% 1.15% 0.37% -23.69% -7.15% 8.18% 3.84% -
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 2.52 1.96 1.61 0.86 1.77 2.99 1.88 4.99%
EPS 0.10 0.15 0.04 -3.72 -1.63 1.93 1.28 -34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1289 0.1353 0.157 0.2292 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 1.34 1.04 0.76 0.46 0.94 1.59 0.96 5.71%
EPS 0.05 0.08 0.02 -1.99 -0.87 1.03 0.65 -34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0687 0.0636 0.084 0.1222 0.1259 0.1705 -13.59%
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 18.22 13.30 17.34 35.88 16.95 39.85 109.27 -25.79%
P/EPS 460.00 176.12 552.63 -8.34 -18.32 61.66 160.16 19.20%
EY 0.22 0.57 0.18 -12.00 -5.46 1.62 0.62 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 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 18.02 24.03 16.72 32.41 25.43 33.16 89.02 -23.35%
P/EPS 455.00 318.37 532.89 -7.53 -27.48 51.30 130.47 23.12%
EY 0.22 0.31 0.19 -13.28 -3.64 1.95 0.77 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 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