[N2N] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.82%
YoY- 105.31%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,816 22,994 22,516 32,082 30,910 31,092 39,996 -31.14%
PBT 7,506 9,072 9,616 20,971 20,241 20,408 28,960 -59.24%
Tax 0 0 0 -251 -284 -216 0 -
NP 7,506 9,072 9,616 20,720 19,957 20,192 28,960 -59.24%
-
NP to SH 7,506 9,072 9,616 20,720 19,957 20,192 28,960 -59.24%
-
Tax Rate 0.00% 0.00% 0.00% 1.20% 1.40% 1.06% 0.00% -
Total Cost 15,309 13,922 12,900 11,362 10,953 10,900 11,036 24.30%
-
Net Worth 73,011 72,038 72,416 70,328 59,378 52,363 42,855 42.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,971 5,968 - - - - - -
Div Payout % 52.91% 65.79% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 73,011 72,038 72,416 70,328 59,378 52,363 42,855 42.50%
NOSH 297,883 298,421 296,790 298,129 274,139 261,554 224,844 20.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 32.90% 39.45% 42.71% 64.58% 64.56% 64.94% 72.41% -
ROE 10.28% 12.59% 13.28% 29.46% 33.61% 38.56% 67.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.66 7.71 7.59 10.76 11.28 11.89 17.79 -42.89%
EPS 2.52 3.04 3.24 6.95 7.28 7.72 12.88 -66.19%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2414 0.244 0.2359 0.2166 0.2002 0.1906 18.19%
Adjusted Per Share Value based on latest NOSH - 298,031
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.82 3.85 3.77 5.37 5.17 5.20 6.69 -31.10%
EPS 1.26 1.52 1.61 3.47 3.34 3.38 4.84 -59.12%
DPS 0.66 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.1205 0.1211 0.1176 0.0993 0.0876 0.0717 42.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.52 0.88 1.19 1.59 2.23 1.74 -
P/RPS 4.96 6.75 11.60 11.06 14.10 18.76 9.78 -36.32%
P/EPS 15.08 17.11 27.16 17.12 21.84 28.89 13.51 7.58%
EY 6.63 5.85 3.68 5.84 4.58 3.46 7.40 -7.04%
DY 3.51 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.15 3.61 5.04 7.34 11.14 9.13 -69.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 26/05/08 27/02/08 26/11/07 27/08/07 21/05/07 -
Price 0.26 0.44 0.75 0.99 1.14 1.83 2.20 -
P/RPS 3.39 5.71 9.89 9.20 10.11 15.39 12.37 -57.70%
P/EPS 10.32 14.47 23.15 14.24 15.66 23.70 17.08 -28.46%
EY 9.69 6.91 4.32 7.02 6.39 4.22 5.85 39.86%
DY 5.13 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.82 3.07 4.20 5.26 9.14 11.54 -79.55%

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