[N2N] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -28.26%
YoY- 431.57%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,082 23,183 15,546 9,999 16,903 11,549 6,775 181.19%
PBT 20,971 15,181 10,204 7,240 10,073 6,439 3,423 233.71%
Tax -251 -213 -108 0 19 0 0 -
NP 20,720 14,968 10,096 7,240 10,092 6,439 3,423 231.05%
-
NP to SH 20,720 14,968 10,096 7,240 10,092 6,439 3,423 231.05%
-
Tax Rate 1.20% 1.40% 1.06% 0.00% -0.19% 0.00% 0.00% -
Total Cost 11,362 8,215 5,450 2,759 6,811 5,110 3,352 125.14%
-
Net Worth 70,328 59,378 52,363 42,855 95,345 24,714 21,701 118.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 70,328 59,378 52,363 42,855 95,345 24,714 21,701 118.52%
NOSH 298,129 274,139 261,554 224,844 285,892 135,273 135,296 69.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 64.58% 64.56% 64.94% 72.41% 59.71% 55.75% 50.52% -
ROE 29.46% 25.21% 19.28% 16.89% 10.58% 26.05% 15.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.76 8.46 5.94 4.45 5.91 8.54 5.01 66.23%
EPS 6.95 5.46 3.86 3.22 3.53 4.76 2.53 95.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2359 0.2166 0.2002 0.1906 0.3335 0.1827 0.1604 29.23%
Adjusted Per Share Value based on latest NOSH - 224,844
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.37 3.88 2.60 1.67 2.83 1.93 1.13 181.85%
EPS 3.47 2.50 1.69 1.21 1.69 1.08 0.57 232.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.0993 0.0876 0.0717 0.1595 0.0413 0.0363 118.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.19 1.59 2.23 1.74 2.05 1.65 1.26 -
P/RPS 11.06 18.80 37.52 39.13 34.67 19.33 25.16 -42.09%
P/EPS 17.12 29.12 57.77 54.04 58.07 34.66 49.80 -50.83%
EY 5.84 3.43 1.73 1.85 1.72 2.88 2.01 103.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 7.34 11.14 9.13 6.15 9.03 7.86 -25.57%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.99 1.14 1.83 2.20 1.67 1.85 1.57 -
P/RPS 9.20 13.48 30.79 49.47 28.25 21.67 31.35 -55.74%
P/EPS 14.24 20.88 47.41 68.32 47.31 38.87 62.06 -62.41%
EY 7.02 4.79 2.11 1.46 2.11 2.57 1.61 166.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 5.26 9.14 11.54 5.01 10.13 9.79 -43.02%

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