[N2N] YoY TTM 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- -102.0%
YoY- -178.01%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,476 16,212 12,812 17,621 28,033 25,674 10,388 15.33%
PBT 1,023 -5,726 -15,589 -11,830 15,303 16,854 4,810 -22.72%
Tax -322 -4 -39 3 -143 -89 9 -
NP 701 -5,730 -15,628 -11,827 15,160 16,765 4,819 -27.45%
-
NP to SH 701 -5,730 -15,628 -11,827 15,160 16,765 4,819 -27.45%
-
Tax Rate 31.48% - - - 0.93% 0.53% -0.19% -
Total Cost 23,775 21,942 28,440 29,448 12,873 8,909 5,569 27.33%
-
Net Worth 40,206 39,978 44,913 60,189 72,488 52,456 21,748 10.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 3,002 - - -
Div Payout % - - - - 19.81% - - -
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 40,206 39,978 44,913 60,189 72,488 52,456 21,748 10.77%
NOSH 307,857 307,999 299,423 297,674 300,281 262,018 135,592 14.63%
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 2.86% -35.34% -121.98% -67.12% 54.08% 65.30% 46.39% -
ROE 1.74% -14.33% -34.80% -19.65% 20.91% 31.96% 22.16% -
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 7.95 5.26 4.28 5.92 9.34 9.80 7.66 0.62%
EPS 0.23 -1.86 -5.22 -3.97 5.05 6.40 3.55 -36.59%
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 4.38 2.90 2.29 3.16 5.02 4.60 1.86 15.32%
EPS 0.13 -1.03 -2.80 -2.12 2.72 3.00 0.86 -26.99%
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.072 0.0716 0.0804 0.1078 0.1298 0.094 0.039 10.74%
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 5.91 4.56 6.31 5.91 5.57 22.76 16.45 -15.67%
P/EPS 206.41 -12.90 -5.17 -8.81 10.30 34.85 35.45 34.09%
EY 0.48 -7.75 -19.33 -11.35 9.71 2.87 2.82 -25.53%
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 6.79 4.75 7.01 4.90 4.71 18.68 20.49 -16.79%
P/EPS 237.15 -13.44 -5.75 -7.30 8.72 28.60 44.18 32.28%
EY 0.42 -7.44 -17.40 -13.70 11.47 3.50 2.26 -24.43%
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