[N2N] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.12%
YoY- 221.57%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 7,637 5,547 9,999 5,354 4,774 4,045 2,730 98.41%
PBT 4,977 2,964 7,240 3,634 3,016 2,061 1,362 137.05%
Tax -105 -108 0 19 0 0 0 -
NP 4,872 2,856 7,240 3,653 3,016 2,061 1,362 133.71%
-
NP to SH 4,872 2,856 7,240 3,653 3,016 2,061 1,362 133.71%
-
Tax Rate 2.11% 3.64% 0.00% -0.52% 0.00% 0.00% 0.00% -
Total Cost 2,765 2,691 2,759 1,701 1,758 1,984 1,368 59.79%
-
Net Worth 59,285 52,456 42,855 95,177 24,709 21,748 19,593 109.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,285 52,456 42,855 95,177 24,709 21,748 19,593 109.05%
NOSH 273,707 262,018 224,844 285,390 135,246 135,592 134,851 60.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 63.79% 51.49% 72.41% 68.23% 63.18% 50.95% 49.89% -
ROE 8.22% 5.44% 16.89% 3.84% 12.21% 9.48% 6.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.79 2.12 4.45 1.88 3.53 2.98 2.02 23.99%
EPS 1.78 1.09 3.22 1.28 2.23 1.52 1.01 45.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.2002 0.1906 0.3335 0.1827 0.1604 0.1453 30.46%
Adjusted Per Share Value based on latest NOSH - 285,390
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.28 0.93 1.67 0.90 0.80 0.68 0.46 97.71%
EPS 0.81 0.48 1.21 0.61 0.50 0.34 0.23 131.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0877 0.0717 0.1592 0.0413 0.0364 0.0328 108.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.59 2.23 1.74 2.05 1.65 1.26 0.86 -
P/RPS 56.99 105.34 39.13 109.27 46.74 42.24 42.48 21.61%
P/EPS 89.33 204.59 54.04 160.16 73.99 82.89 85.15 3.24%
EY 1.12 0.49 1.85 0.62 1.35 1.21 1.17 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.34 11.14 9.13 6.15 9.03 7.86 5.92 15.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 1.14 1.83 2.20 1.67 1.85 1.57 1.21 -
P/RPS 40.86 86.44 49.47 89.02 52.41 52.63 59.77 -22.37%
P/EPS 64.04 167.89 68.32 130.47 82.96 103.29 119.80 -34.10%
EY 1.56 0.60 1.46 0.77 1.21 0.97 0.83 52.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 9.14 11.54 5.01 10.13 9.79 8.33 -26.37%

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