[N2N] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.16%
YoY- 132.46%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,994 22,516 32,082 30,910 31,092 39,996 16,903 22.79%
PBT 9,072 9,616 20,971 20,241 20,408 28,960 10,073 -6.74%
Tax 0 0 -251 -284 -216 0 19 -
NP 9,072 9,616 20,720 19,957 20,192 28,960 10,092 -6.86%
-
NP to SH 9,072 9,616 20,720 19,957 20,192 28,960 10,092 -6.86%
-
Tax Rate 0.00% 0.00% 1.20% 1.40% 1.06% 0.00% -0.19% -
Total Cost 13,922 12,900 11,362 10,953 10,900 11,036 6,811 61.13%
-
Net Worth 72,038 72,416 70,328 59,378 52,363 42,855 95,345 -17.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,968 - - - - - - -
Div Payout % 65.79% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,038 72,416 70,328 59,378 52,363 42,855 95,345 -17.05%
NOSH 298,421 296,790 298,129 274,139 261,554 224,844 285,892 2.90%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 39.45% 42.71% 64.58% 64.56% 64.94% 72.41% 59.71% -
ROE 12.59% 13.28% 29.46% 33.61% 38.56% 67.58% 10.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.71 7.59 10.76 11.28 11.89 17.79 5.91 19.41%
EPS 3.04 3.24 6.95 7.28 7.72 12.88 3.53 -9.49%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.244 0.2359 0.2166 0.2002 0.1906 0.3335 -19.39%
Adjusted Per Share Value based on latest NOSH - 273,707
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.85 3.77 5.37 5.17 5.20 6.69 2.83 22.79%
EPS 1.52 1.61 3.47 3.34 3.38 4.84 1.69 -6.82%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.1211 0.1176 0.0993 0.0876 0.0717 0.1595 -17.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.88 1.19 1.59 2.23 1.74 2.05 -
P/RPS 6.75 11.60 11.06 14.10 18.76 9.78 34.67 -66.44%
P/EPS 17.11 27.16 17.12 21.84 28.89 13.51 58.07 -55.75%
EY 5.85 3.68 5.84 4.58 3.46 7.40 1.72 126.33%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.61 5.04 7.34 11.14 9.13 6.15 -50.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 -
Price 0.44 0.75 0.99 1.14 1.83 2.20 1.67 -
P/RPS 5.71 9.89 9.20 10.11 15.39 12.37 28.25 -65.59%
P/EPS 14.47 23.15 14.24 15.66 23.70 17.08 47.31 -54.63%
EY 6.91 4.32 7.02 6.39 4.22 5.85 2.11 120.68%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.07 4.20 5.26 9.14 11.54 5.01 -49.11%

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