[N2N] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 50.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,903 13,875 10,388 8,841 6,111 3,785 2,498 256.50%
PBT 10,073 7,564 4,810 4,048 2,686 1,561 1,299 290.31%
Tax 19 9 9 9 9 0 0 -
NP 10,092 7,573 4,819 4,057 2,695 1,561 1,299 290.80%
-
NP to SH 10,092 7,573 4,819 4,057 2,695 1,561 1,299 290.80%
-
Tax Rate -0.19% -0.12% -0.19% -0.22% -0.34% 0.00% 0.00% -
Total Cost 6,811 6,302 5,569 4,784 3,416 2,224 1,199 217.36%
-
Net Worth 95,177 24,709 21,748 19,593 10,231 10,177 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 95,177 24,709 21,748 19,593 10,231 10,177 0 -
NOSH 285,390 135,246 135,592 134,851 74,736 67,179 67,656 160.38%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 59.71% 54.58% 46.39% 45.89% 44.10% 41.24% 52.00% -
ROE 10.60% 30.65% 22.16% 20.71% 26.34% 15.34% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.92 10.26 7.66 6.56 8.18 5.63 3.69 36.92%
EPS 3.54 5.60 3.55 3.01 3.61 2.32 1.92 50.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.1827 0.1604 0.1453 0.1369 0.1515 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,851
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.03 2.49 1.86 1.58 1.09 0.68 0.45 255.34%
EPS 1.81 1.36 0.86 0.73 0.48 0.28 0.23 294.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.0443 0.039 0.0351 0.0183 0.0182 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 2.05 1.65 1.26 0.86 0.58 0.00 0.00 -
P/RPS 34.61 16.08 16.45 13.12 7.09 0.00 0.00 -
P/EPS 57.97 29.47 35.45 28.59 16.08 0.00 0.00 -
EY 1.72 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 0.00 -
P/NAPS 6.15 9.03 7.86 5.92 4.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 - - - - -
Price 1.67 1.85 1.57 0.00 0.00 0.00 0.00 -
P/RPS 28.20 18.03 20.49 0.00 0.00 0.00 0.00 -
P/EPS 47.23 33.04 44.18 0.00 0.00 0.00 0.00 -
EY 2.12 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 0.00 -
P/NAPS 5.01 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