[N2N] QoQ Cumulative 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- 39.45%
YoY- 194.95%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 5,629 32,082 23,183 15,546 9,999 16,903 11,549 -38.03%
PBT 2,404 20,971 15,181 10,204 7,240 10,073 6,439 -48.11%
Tax 0 -251 -213 -108 0 19 0 -
NP 2,404 20,720 14,968 10,096 7,240 10,092 6,439 -48.11%
-
NP to SH 2,404 20,720 14,968 10,096 7,240 10,092 6,439 -48.11%
-
Tax Rate 0.00% 1.20% 1.40% 1.06% 0.00% -0.19% 0.00% -
Total Cost 3,225 11,362 8,215 5,450 2,759 6,811 5,110 -26.40%
-
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 3.32% 29.46% 25.21% 19.28% 16.89% 10.58% 26.05% -
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 1.90 10.76 8.46 5.94 4.45 5.91 8.54 -63.24%
EPS 0.81 6.95 5.46 3.86 3.22 3.53 4.76 -69.25%
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 0.94 5.37 3.88 2.60 1.67 2.83 1.93 -38.06%
EPS 0.40 3.47 2.50 1.69 1.21 1.69 1.08 -48.39%
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 46.40 11.06 18.80 37.52 39.13 34.67 19.33 79.18%
P/EPS 108.64 17.12 29.12 57.77 54.04 58.07 34.66 114.02%
EY 0.92 5.84 3.43 1.73 1.85 1.72 2.88 -53.23%
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 39.54 9.20 13.48 30.79 49.47 28.25 21.67 49.26%
P/EPS 92.59 14.24 20.88 47.41 68.32 47.31 38.87 78.26%
EY 1.08 7.02 4.79 2.11 1.46 2.11 2.57 -43.86%
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