[N2N] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.15%
YoY- 385.14%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,674 24,172 16,903 13,875 10,388 8,841 6,111 161.05%
PBT 16,854 15,951 10,073 7,564 4,810 4,048 2,686 241.34%
Tax -89 19 19 9 9 9 9 -
NP 16,765 15,970 10,092 7,573 4,819 4,057 2,695 239.37%
-
NP to SH 16,765 15,970 10,092 7,573 4,819 4,057 2,695 239.37%
-
Tax Rate 0.53% -0.12% -0.19% -0.12% -0.19% -0.22% -0.34% -
Total Cost 8,909 8,202 6,811 6,302 5,569 4,784 3,416 89.80%
-
Net Worth 52,456 42,855 95,177 24,709 21,748 19,593 10,231 198.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 52,456 42,855 95,177 24,709 21,748 19,593 10,231 198.23%
NOSH 262,018 224,844 285,390 135,246 135,592 134,851 74,736 131.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 65.30% 66.07% 59.71% 54.58% 46.39% 45.89% 44.10% -
ROE 31.96% 37.26% 10.60% 30.65% 22.16% 20.71% 26.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.80 10.75 5.92 10.26 7.66 6.56 8.18 12.83%
EPS 6.40 7.10 3.54 5.60 3.55 3.01 3.61 46.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1906 0.3335 0.1827 0.1604 0.1453 0.1369 28.92%
Adjusted Per Share Value based on latest NOSH - 135,246
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.29 4.04 2.83 2.32 1.74 1.48 1.02 161.24%
EPS 2.80 2.67 1.69 1.27 0.81 0.68 0.45 239.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0717 0.1592 0.0413 0.0364 0.0328 0.0171 198.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.23 1.74 2.05 1.65 1.26 0.86 0.58 -
P/RPS 22.76 16.19 34.61 16.08 16.45 13.12 7.09 118.07%
P/EPS 34.85 24.50 57.97 29.47 35.45 28.59 16.08 67.71%
EY 2.87 4.08 1.72 3.39 2.82 3.50 6.22 -40.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.14 9.13 6.15 9.03 7.86 5.92 4.24 90.74%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 - - -
Price 1.83 2.20 1.67 1.85 1.57 0.00 0.00 -
P/RPS 18.68 20.46 28.20 18.03 20.49 0.00 0.00 -
P/EPS 28.60 30.97 47.23 33.04 44.18 0.00 0.00 -
EY 3.50 3.23 2.12 3.03 2.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 11.54 5.01 10.13 9.79 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