[N2N] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 72.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,875 10,388 8,841 6,111 3,785 2,498 293.30%
PBT 7,564 4,810 4,048 2,686 1,561 1,299 308.42%
Tax 9 9 9 9 0 0 -
NP 7,573 4,819 4,057 2,695 1,561 1,299 308.81%
-
NP to SH 7,573 4,819 4,057 2,695 1,561 1,299 308.81%
-
Tax Rate -0.12% -0.19% -0.22% -0.34% 0.00% 0.00% -
Total Cost 6,302 5,569 4,784 3,416 2,224 1,199 276.34%
-
Net Worth 24,709 21,748 19,593 10,231 10,177 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 24,709 21,748 19,593 10,231 10,177 0 -
NOSH 135,246 135,592 134,851 74,736 67,179 67,656 73.88%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 54.58% 46.39% 45.89% 44.10% 41.24% 52.00% -
ROE 30.65% 22.16% 20.71% 26.34% 15.34% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.26 7.66 6.56 8.18 5.63 3.69 126.31%
EPS 5.60 3.55 3.01 3.61 2.32 1.92 135.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1604 0.1453 0.1369 0.1515 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,736
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.49 1.86 1.58 1.09 0.68 0.45 292.11%
EPS 1.36 0.86 0.73 0.48 0.28 0.23 313.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.039 0.0351 0.0183 0.0182 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 1.65 1.26 0.86 0.58 0.00 0.00 -
P/RPS 16.08 16.45 13.12 7.09 0.00 0.00 -
P/EPS 29.47 35.45 28.59 16.08 0.00 0.00 -
EY 3.39 2.82 3.50 6.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.03 7.86 5.92 4.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/11/06 28/08/06 - - - - -
Price 1.85 1.57 0.00 0.00 0.00 0.00 -
P/RPS 18.03 20.49 0.00 0.00 0.00 0.00 -
P/EPS 33.04 44.18 0.00 0.00 0.00 0.00 -
EY 3.03 2.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.13 9.79 0.00 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