[N2N] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.26%
YoY- 274.47%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 28,537 25,674 24,172 16,903 13,875 10,388 8,841 118.25%
PBT 18,815 16,854 15,951 10,073 7,564 4,810 4,048 178.25%
Tax -194 -89 19 19 9 9 9 -
NP 18,621 16,765 15,970 10,092 7,573 4,819 4,057 175.92%
-
NP to SH 18,621 16,765 15,970 10,092 7,573 4,819 4,057 175.92%
-
Tax Rate 1.03% 0.53% -0.12% -0.19% -0.12% -0.19% -0.22% -
Total Cost 9,916 8,909 8,202 6,811 6,302 5,569 4,784 62.49%
-
Net Worth 59,285 52,456 42,855 95,177 24,709 21,748 19,593 109.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,285 52,456 42,855 95,177 24,709 21,748 19,593 109.05%
NOSH 273,707 262,018 224,844 285,390 135,246 135,592 134,851 60.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 65.25% 65.30% 66.07% 59.71% 54.58% 46.39% 45.89% -
ROE 31.41% 31.96% 37.26% 10.60% 30.65% 22.16% 20.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.43 9.80 10.75 5.92 10.26 7.66 6.56 36.18%
EPS 6.80 6.40 7.10 3.54 5.60 3.55 3.01 72.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.2002 0.1906 0.3335 0.1827 0.1604 0.1453 30.46%
Adjusted Per Share Value based on latest NOSH - 285,390
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.77 4.29 4.04 2.83 2.32 1.74 1.48 118.03%
EPS 3.11 2.80 2.67 1.69 1.27 0.81 0.68 175.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0877 0.0717 0.1592 0.0413 0.0364 0.0328 108.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.59 2.23 1.74 2.05 1.65 1.26 0.86 -
P/RPS 15.25 22.76 16.19 34.61 16.08 16.45 13.12 10.53%
P/EPS 23.37 34.85 24.50 57.97 29.47 35.45 28.59 -12.56%
EY 4.28 2.87 4.08 1.72 3.39 2.82 3.50 14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.34 11.14 9.13 6.15 9.03 7.86 5.92 15.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 - -
Price 1.14 1.83 2.20 1.67 1.85 1.57 0.00 -
P/RPS 10.93 18.68 20.46 28.20 18.03 20.49 0.00 -
P/EPS 16.76 28.60 30.97 47.23 33.04 44.18 0.00 -
EY 5.97 3.50 3.23 2.12 3.03 2.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 9.14 11.54 5.01 10.13 9.79 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