[N2N] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.07%
YoY- 145.89%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 28,033 27,712 32,082 28,537 25,674 24,172 16,903 40.15%
PBT 15,303 16,135 20,971 18,815 16,854 15,951 10,073 32.18%
Tax -143 -251 -251 -194 -89 19 19 -
NP 15,160 15,884 20,720 18,621 16,765 15,970 10,092 31.19%
-
NP to SH 15,160 15,884 20,720 18,621 16,765 15,970 10,092 31.19%
-
Tax Rate 0.93% 1.56% 1.20% 1.03% 0.53% -0.12% -0.19% -
Total Cost 12,873 11,828 11,362 9,916 8,909 8,202 6,811 52.92%
-
Net Worth 72,488 72,416 70,305 59,285 52,456 42,855 95,177 -16.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,002 - - - - - - -
Div Payout % 19.81% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,488 72,416 70,305 59,285 52,456 42,855 95,177 -16.61%
NOSH 300,281 296,790 298,031 273,707 262,018 224,844 285,390 3.45%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 54.08% 57.32% 64.58% 65.25% 65.30% 66.07% 59.71% -
ROE 20.91% 21.93% 29.47% 31.41% 31.96% 37.26% 10.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.34 9.34 10.76 10.43 9.80 10.75 5.92 35.56%
EPS 5.05 5.35 6.95 6.80 6.40 7.10 3.54 26.75%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.244 0.2359 0.2166 0.2002 0.1906 0.3335 -19.39%
Adjusted Per Share Value based on latest NOSH - 273,707
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.69 4.64 5.37 4.77 4.29 4.04 2.83 40.08%
EPS 2.54 2.66 3.47 3.11 2.80 2.67 1.69 31.24%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1211 0.1176 0.0992 0.0877 0.0717 0.1592 -16.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.88 1.19 1.59 2.23 1.74 2.05 -
P/RPS 5.57 9.42 11.05 15.25 22.76 16.19 34.61 -70.44%
P/EPS 10.30 16.44 17.12 23.37 34.85 24.50 57.97 -68.42%
EY 9.71 6.08 5.84 4.28 2.87 4.08 1.72 217.38%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.61 5.04 7.34 11.14 9.13 6.15 -50.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 -
Price 0.44 0.75 0.99 1.14 1.83 2.20 1.67 -
P/RPS 4.71 8.03 9.20 10.93 18.68 20.46 28.20 -69.70%
P/EPS 8.72 14.01 14.24 16.76 28.60 30.97 47.23 -67.60%
EY 11.47 7.14 7.02 5.97 3.50 3.23 2.12 208.50%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.07 4.20 5.26 9.14 11.54 5.01 -49.11%

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