[N2N] QoQ Cumulative 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- 38.43%
YoY- 105.31%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,112 11,497 5,629 32,082 23,183 15,546 9,999 42.93%
PBT 5,630 4,536 2,404 20,971 15,181 10,204 7,240 -15.39%
Tax 0 0 0 -251 -213 -108 0 -
NP 5,630 4,536 2,404 20,720 14,968 10,096 7,240 -15.39%
-
NP to SH 5,630 4,536 2,404 20,720 14,968 10,096 7,240 -15.39%
-
Tax Rate 0.00% 0.00% 0.00% 1.20% 1.40% 1.06% 0.00% -
Total Cost 11,482 6,961 3,225 11,362 8,215 5,450 2,759 158.05%
-
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 2,978 2,984 - - - - - -
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 7.71% 6.30% 3.32% 29.46% 25.21% 19.28% 16.89% -
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 5.74 3.85 1.90 10.76 8.46 5.94 4.45 18.44%
EPS 1.89 1.52 0.81 6.95 5.46 3.86 3.22 -29.82%
DPS 1.00 1.00 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 2.86 1.92 0.94 5.37 3.88 2.60 1.67 43.00%
EPS 0.94 0.76 0.40 3.47 2.50 1.69 1.21 -15.45%
DPS 0.50 0.50 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 6.61 13.50 46.40 11.06 18.80 37.52 39.13 -69.34%
P/EPS 20.11 34.21 108.64 17.12 29.12 57.77 54.04 -48.17%
EY 4.97 2.92 0.92 5.84 3.43 1.73 1.85 92.90%
DY 2.63 1.92 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 4.53 11.42 39.54 9.20 13.48 30.79 49.47 -79.59%
P/EPS 13.76 28.95 92.59 14.24 20.88 47.41 68.32 -65.54%
EY 7.27 3.45 1.08 7.02 4.79 2.11 1.46 190.74%
DY 3.85 2.27 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