[N2N] YoY TTM 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- -30.16%
YoY- -235.25%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,954 19,143 13,292 14,956 26,011 28,537 13,875 10.26%
PBT 2,064 -1,573 -17,650 -15,397 11,420 18,815 7,564 -19.44%
Tax -132 -209 -42 3 -38 -194 9 -
NP 1,932 -1,782 -17,692 -15,394 11,382 18,621 7,573 -20.34%
-
NP to SH 1,932 -1,782 -17,692 -15,394 11,382 18,621 7,573 -20.34%
-
Tax Rate 6.40% - - - 0.33% 1.03% -0.12% -
Total Cost 23,022 20,925 30,984 30,350 14,629 9,916 6,302 24.07%
-
Net Worth 40,598 37,548 40,265 57,802 72,470 59,285 24,709 8.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 3,002 - - -
Div Payout % - - - - 26.38% - - -
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 40,598 37,548 40,265 57,802 72,470 59,285 24,709 8.61%
NOSH 305,714 294,499 298,486 297,951 295,675 273,707 135,246 14.54%
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 7.74% -9.31% -133.10% -102.93% 43.76% 65.25% 54.58% -
ROE 4.76% -4.75% -43.94% -26.63% 15.71% 31.41% 30.65% -
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 8.16 6.50 4.45 5.02 8.80 10.43 10.26 -3.74%
EPS 0.63 -0.61 -5.93 -5.17 3.85 6.80 5.60 -30.49%
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 4.17 3.20 2.22 2.50 4.35 4.77 2.32 10.25%
EPS 0.32 -0.30 -2.96 -2.57 1.90 3.11 1.27 -20.50%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.0679 0.0628 0.0673 0.0967 0.1212 0.0992 0.0413 8.63%
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 6.13 4.15 6.51 4.98 4.32 15.25 16.08 -14.83%
P/EPS 79.12 -44.62 -4.89 -4.84 9.87 23.37 29.47 17.87%
EY 1.26 -2.24 -20.44 -20.67 10.13 4.28 3.39 -15.19%
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 6.00 3.54 6.29 6.18 2.96 10.93 18.03 -16.74%
P/EPS 77.54 -38.01 -4.72 -6.00 6.75 16.76 33.04 15.26%
EY 1.29 -2.63 -21.17 -16.67 14.81 5.97 3.03 -13.25%
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