[N2N] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.98%
YoY- 247.89%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 27,712 32,082 28,537 25,674 24,172 16,903 13,875 58.52%
PBT 16,135 20,971 18,815 16,854 15,951 10,073 7,564 65.63%
Tax -251 -251 -194 -89 19 19 9 -
NP 15,884 20,720 18,621 16,765 15,970 10,092 7,573 63.78%
-
NP to SH 15,884 20,720 18,621 16,765 15,970 10,092 7,573 63.78%
-
Tax Rate 1.56% 1.20% 1.03% 0.53% -0.12% -0.19% -0.12% -
Total Cost 11,828 11,362 9,916 8,909 8,202 6,811 6,302 52.09%
-
Net Worth 72,416 70,305 59,285 52,456 42,855 95,177 24,709 104.66%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,416 70,305 59,285 52,456 42,855 95,177 24,709 104.66%
NOSH 296,790 298,031 273,707 262,018 224,844 285,390 135,246 68.78%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 57.32% 64.58% 65.25% 65.30% 66.07% 59.71% 54.58% -
ROE 21.93% 29.47% 31.41% 31.96% 37.26% 10.60% 30.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.34 10.76 10.43 9.80 10.75 5.92 10.26 -6.06%
EPS 5.35 6.95 6.80 6.40 7.10 3.54 5.60 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.244 0.2359 0.2166 0.2002 0.1906 0.3335 0.1827 21.25%
Adjusted Per Share Value based on latest NOSH - 262,018
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.64 5.37 4.77 4.29 4.04 2.83 2.32 58.67%
EPS 2.66 3.47 3.11 2.80 2.67 1.69 1.27 63.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.1176 0.0992 0.0877 0.0717 0.1592 0.0413 104.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.88 1.19 1.59 2.23 1.74 2.05 1.65 -
P/RPS 9.42 11.05 15.25 22.76 16.19 34.61 16.08 -29.96%
P/EPS 16.44 17.12 23.37 34.85 24.50 57.97 29.47 -32.20%
EY 6.08 5.84 4.28 2.87 4.08 1.72 3.39 47.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 5.04 7.34 11.14 9.13 6.15 9.03 -45.70%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 -
Price 0.75 0.99 1.14 1.83 2.20 1.67 1.85 -
P/RPS 8.03 9.20 10.93 18.68 20.46 28.20 18.03 -41.65%
P/EPS 14.01 14.24 16.76 28.60 30.97 47.23 33.04 -43.52%
EY 7.14 7.02 5.97 3.50 3.23 2.12 3.03 76.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 4.20 5.26 9.14 11.54 5.01 10.13 -54.84%

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