[N2N] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 66.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,903 15,398 13,550 10,920 7,741 7,220 8,256 61.02%
PBT 10,073 8,585 6,846 5,448 3,262 2,846 3,746 93.02%
Tax 19 0 0 0 9 0 0 -
NP 10,092 8,585 6,846 5,448 3,271 2,846 3,746 93.26%
-
NP to SH 10,092 8,585 6,846 5,448 3,271 2,846 3,746 93.26%
-
Tax Rate -0.19% 0.00% 0.00% 0.00% -0.28% 0.00% 0.00% -
Total Cost 6,811 6,813 6,704 5,472 4,470 4,373 4,510 31.53%
-
Net Worth 95,345 24,714 21,701 19,593 10,247 10,235 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 95,345 24,714 21,701 19,593 10,247 10,235 0 -
NOSH 285,892 135,273 135,296 134,851 74,851 67,563 67,617 160.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 59.71% 55.75% 50.52% 49.89% 42.26% 39.43% 45.37% -
ROE 10.58% 34.74% 31.55% 27.80% 31.92% 27.81% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.91 11.38 10.02 8.10 10.34 10.69 12.21 -38.27%
EPS 3.53 6.35 5.06 4.04 4.37 4.21 5.54 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.1827 0.1604 0.1453 0.1369 0.1515 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,851
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.03 2.76 2.43 1.96 1.39 1.29 1.48 61.02%
EPS 1.81 1.54 1.23 0.98 0.59 0.51 0.67 93.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.0443 0.0389 0.0351 0.0184 0.0183 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 2.05 1.65 1.26 0.86 0.58 0.00 0.00 -
P/RPS 34.67 14.49 12.58 10.62 5.61 0.00 0.00 -
P/EPS 58.07 26.00 24.90 21.29 13.27 0.00 0.00 -
EY 1.72 3.85 4.02 4.70 7.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.15 9.03 7.86 5.92 4.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 26/05/06 28/02/06 24/11/05 - -
Price 1.67 1.85 1.57 1.21 0.86 0.00 0.00 -
P/RPS 28.25 16.25 15.68 14.94 8.32 0.00 0.00 -
P/EPS 47.31 29.15 31.03 29.95 19.68 0.00 0.00 -
EY 2.11 3.43 3.22 3.34 5.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.01 10.13 9.79 8.33 6.28 0.00 0.00 -

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