[N2N] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 58.24%
YoY- 293.64%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,082 28,537 25,674 24,172 16,903 13,875 10,388 111.63%
PBT 20,971 18,815 16,854 15,951 10,073 7,564 4,810 166.16%
Tax -251 -194 -89 19 19 9 9 -
NP 20,720 18,621 16,765 15,970 10,092 7,573 4,819 163.71%
-
NP to SH 20,720 18,621 16,765 15,970 10,092 7,573 4,819 163.71%
-
Tax Rate 1.20% 1.03% 0.53% -0.12% -0.19% -0.12% -0.19% -
Total Cost 11,362 9,916 8,909 8,202 6,811 6,302 5,569 60.65%
-
Net Worth 70,305 59,285 52,456 42,855 95,177 24,709 21,748 118.16%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 70,305 59,285 52,456 42,855 95,177 24,709 21,748 118.16%
NOSH 298,031 273,707 262,018 224,844 285,390 135,246 135,592 68.80%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 64.58% 65.25% 65.30% 66.07% 59.71% 54.58% 46.39% -
ROE 29.47% 31.41% 31.96% 37.26% 10.60% 30.65% 22.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.76 10.43 9.80 10.75 5.92 10.26 7.66 25.34%
EPS 6.95 6.80 6.40 7.10 3.54 5.60 3.55 56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2359 0.2166 0.2002 0.1906 0.3335 0.1827 0.1604 29.23%
Adjusted Per Share Value based on latest NOSH - 224,844
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.75 5.11 4.60 4.33 3.03 2.49 1.86 111.77%
EPS 3.71 3.34 3.00 2.86 1.81 1.36 0.86 164.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1062 0.094 0.0768 0.1705 0.0443 0.039 117.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.19 1.59 2.23 1.74 2.05 1.65 1.26 -
P/RPS 11.05 15.25 22.76 16.19 34.61 16.08 16.45 -23.24%
P/EPS 17.12 23.37 34.85 24.50 57.97 29.47 35.45 -38.36%
EY 5.84 4.28 2.87 4.08 1.72 3.39 2.82 62.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 7.34 11.14 9.13 6.15 9.03 7.86 -25.57%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.99 1.14 1.83 2.20 1.67 1.85 1.57 -
P/RPS 9.20 10.93 18.68 20.46 28.20 18.03 20.49 -41.27%
P/EPS 14.24 16.76 28.60 30.97 47.23 33.04 44.18 -52.89%
EY 7.02 5.97 3.50 3.23 2.12 3.03 2.26 112.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 5.26 9.14 11.54 5.01 10.13 9.79 -43.02%

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