[N2N] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -30.28%
YoY- 194.95%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 22,516 32,082 30,910 31,092 39,996 16,903 15,398 28.80%
PBT 9,616 20,971 20,241 20,408 28,960 10,073 8,585 7.84%
Tax 0 -251 -284 -216 0 19 0 -
NP 9,616 20,720 19,957 20,192 28,960 10,092 8,585 7.84%
-
NP to SH 9,616 20,720 19,957 20,192 28,960 10,092 8,585 7.84%
-
Tax Rate 0.00% 1.20% 1.40% 1.06% 0.00% -0.19% 0.00% -
Total Cost 12,900 11,362 10,953 10,900 11,036 6,811 6,813 52.99%
-
Net Worth 72,416 70,328 59,378 52,363 42,855 95,345 24,714 104.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,416 70,328 59,378 52,363 42,855 95,345 24,714 104.63%
NOSH 296,790 298,129 274,139 261,554 224,844 285,892 135,273 68.76%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 42.71% 64.58% 64.56% 64.94% 72.41% 59.71% 55.75% -
ROE 13.28% 29.46% 33.61% 38.56% 67.58% 10.58% 34.74% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.59 10.76 11.28 11.89 17.79 5.91 11.38 -23.64%
EPS 3.24 6.95 7.28 7.72 12.88 3.53 6.35 -36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.244 0.2359 0.2166 0.2002 0.1906 0.3335 0.1827 21.25%
Adjusted Per Share Value based on latest NOSH - 262,018
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.77 5.37 5.17 5.20 6.69 2.83 2.58 28.74%
EPS 1.61 3.47 3.34 3.38 4.84 1.69 1.44 7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.1176 0.0993 0.0876 0.0717 0.1595 0.0413 104.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.88 1.19 1.59 2.23 1.74 2.05 1.65 -
P/RPS 11.60 11.06 14.10 18.76 9.78 34.67 14.49 -13.77%
P/EPS 27.16 17.12 21.84 28.89 13.51 58.07 26.00 2.94%
EY 3.68 5.84 4.58 3.46 7.40 1.72 3.85 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 5.04 7.34 11.14 9.13 6.15 9.03 -45.70%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 -
Price 0.75 0.99 1.14 1.83 2.20 1.67 1.85 -
P/RPS 9.89 9.20 10.11 15.39 12.37 28.25 16.25 -28.16%
P/EPS 23.15 14.24 15.66 23.70 17.08 47.31 29.15 -14.22%
EY 4.32 7.02 6.39 4.22 5.85 2.11 3.43 16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 4.20 5.26 9.14 11.54 5.01 10.13 -54.84%

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