[N2N] QoQ Cumulative 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- 48.26%
YoY- 132.46%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 11,497 5,629 32,082 23,183 15,546 9,999 16,903 -22.67%
PBT 4,536 2,404 20,971 15,181 10,204 7,240 10,073 -41.27%
Tax 0 0 -251 -213 -108 0 19 -
NP 4,536 2,404 20,720 14,968 10,096 7,240 10,092 -41.35%
-
NP to SH 4,536 2,404 20,720 14,968 10,096 7,240 10,092 -41.35%
-
Tax Rate 0.00% 0.00% 1.20% 1.40% 1.06% 0.00% -0.19% -
Total Cost 6,961 3,225 11,362 8,215 5,450 2,759 6,811 1.46%
-
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 2,984 - - - - - - -
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 6.30% 3.32% 29.46% 25.21% 19.28% 16.89% 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 3.85 1.90 10.76 8.46 5.94 4.45 5.91 -24.87%
EPS 1.52 0.81 6.95 5.46 3.86 3.22 3.53 -43.00%
DPS 1.00 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 1.92 0.94 5.37 3.88 2.60 1.67 2.83 -22.80%
EPS 0.76 0.40 3.47 2.50 1.69 1.21 1.69 -41.33%
DPS 0.50 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 13.50 46.40 11.06 18.80 37.52 39.13 34.67 -46.70%
P/EPS 34.21 108.64 17.12 29.12 57.77 54.04 58.07 -29.74%
EY 2.92 0.92 5.84 3.43 1.73 1.85 1.72 42.35%
DY 1.92 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 11.42 39.54 9.20 13.48 30.79 49.47 28.25 -45.35%
P/EPS 28.95 92.59 14.24 20.88 47.41 68.32 47.31 -27.94%
EY 3.45 1.08 7.02 4.79 2.11 1.46 2.11 38.83%
DY 2.27 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