[N2N] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.55%
YoY- 208.53%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,910 31,092 39,996 16,903 15,398 13,550 10,920 99.97%
PBT 20,241 20,408 28,960 10,073 8,585 6,846 5,448 139.68%
Tax -284 -216 0 19 0 0 0 -
NP 19,957 20,192 28,960 10,092 8,585 6,846 5,448 137.44%
-
NP to SH 19,957 20,192 28,960 10,092 8,585 6,846 5,448 137.44%
-
Tax Rate 1.40% 1.06% 0.00% -0.19% 0.00% 0.00% 0.00% -
Total Cost 10,953 10,900 11,036 6,811 6,813 6,704 5,472 58.76%
-
Net Worth 59,378 52,363 42,855 95,345 24,714 21,701 19,593 109.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,378 52,363 42,855 95,345 24,714 21,701 19,593 109.27%
NOSH 274,139 261,554 224,844 285,892 135,273 135,296 134,851 60.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 64.56% 64.94% 72.41% 59.71% 55.75% 50.52% 49.89% -
ROE 33.61% 38.56% 67.58% 10.58% 34.74% 31.55% 27.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.28 11.89 17.79 5.91 11.38 10.02 8.10 24.67%
EPS 7.28 7.72 12.88 3.53 6.35 5.06 4.04 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.2002 0.1906 0.3335 0.1827 0.1604 0.1453 30.46%
Adjusted Per Share Value based on latest NOSH - 285,390
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.17 5.20 6.69 2.83 2.58 2.27 1.83 99.71%
EPS 3.34 3.38 4.84 1.69 1.44 1.15 0.91 137.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0876 0.0717 0.1595 0.0413 0.0363 0.0328 109.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.59 2.23 1.74 2.05 1.65 1.26 0.86 -
P/RPS 14.10 18.76 9.78 34.67 14.49 12.58 10.62 20.77%
P/EPS 21.84 28.89 13.51 58.07 26.00 24.90 21.29 1.71%
EY 4.58 3.46 7.40 1.72 3.85 4.02 4.70 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.34 11.14 9.13 6.15 9.03 7.86 5.92 15.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 1.14 1.83 2.20 1.67 1.85 1.57 1.21 -
P/RPS 10.11 15.39 12.37 28.25 16.25 15.68 14.94 -22.90%
P/EPS 15.66 23.70 17.08 47.31 29.15 31.03 29.95 -35.07%
EY 6.39 4.22 5.85 2.11 3.43 3.22 3.34 54.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 9.14 11.54 5.01 10.13 9.79 8.33 -26.37%

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