[N2N] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.78%
YoY- 270.98%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,172 16,903 13,875 10,388 8,841 6,111 3,785 244.60%
PBT 15,951 10,073 7,564 4,810 4,048 2,686 1,561 371.56%
Tax 19 19 9 9 9 9 0 -
NP 15,970 10,092 7,573 4,819 4,057 2,695 1,561 371.93%
-
NP to SH 15,970 10,092 7,573 4,819 4,057 2,695 1,561 371.93%
-
Tax Rate -0.12% -0.19% -0.12% -0.19% -0.22% -0.34% 0.00% -
Total Cost 8,202 6,811 6,302 5,569 4,784 3,416 2,224 138.89%
-
Net Worth 42,855 95,177 24,709 21,748 19,593 10,231 10,177 160.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 42,855 95,177 24,709 21,748 19,593 10,231 10,177 160.99%
NOSH 224,844 285,390 135,246 135,592 134,851 74,736 67,179 123.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 66.07% 59.71% 54.58% 46.39% 45.89% 44.10% 41.24% -
ROE 37.26% 10.60% 30.65% 22.16% 20.71% 26.34% 15.34% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.75 5.92 10.26 7.66 6.56 8.18 5.63 53.97%
EPS 7.10 3.54 5.60 3.55 3.01 3.61 2.32 110.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.3335 0.1827 0.1604 0.1453 0.1369 0.1515 16.55%
Adjusted Per Share Value based on latest NOSH - 135,592
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.33 3.03 2.49 1.86 1.58 1.09 0.68 243.93%
EPS 2.86 1.81 1.36 0.86 0.73 0.48 0.28 371.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.1705 0.0443 0.039 0.0351 0.0183 0.0182 161.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 1.74 2.05 1.65 1.26 0.86 0.58 0.00 -
P/RPS 16.19 34.61 16.08 16.45 13.12 7.09 0.00 -
P/EPS 24.50 57.97 29.47 35.45 28.59 16.08 0.00 -
EY 4.08 1.72 3.39 2.82 3.50 6.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.13 6.15 9.03 7.86 5.92 4.24 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 27/11/06 28/08/06 - - - -
Price 2.20 1.67 1.85 1.57 0.00 0.00 0.00 -
P/RPS 20.46 28.20 18.03 20.49 0.00 0.00 0.00 -
P/EPS 30.97 47.23 33.04 44.18 0.00 0.00 0.00 -
EY 3.23 2.12 3.03 2.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.54 5.01 10.13 9.79 0.00 0.00 0.00 -

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