[N2N] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 25.66%
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 39,996 16,903 15,398 13,550 10,920 7,741 7,220 213.40%
PBT 28,960 10,073 8,585 6,846 5,448 3,262 2,846 370.24%
Tax 0 19 0 0 0 9 0 -
NP 28,960 10,092 8,585 6,846 5,448 3,271 2,846 370.24%
-
NP to SH 28,960 10,092 8,585 6,846 5,448 3,271 2,846 370.24%
-
Tax Rate 0.00% -0.19% 0.00% 0.00% 0.00% -0.28% 0.00% -
Total Cost 11,036 6,811 6,813 6,704 5,472 4,470 4,373 85.46%
-
Net Worth 42,855 95,345 24,714 21,701 19,593 10,247 10,235 160.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 42,855 95,345 24,714 21,701 19,593 10,247 10,235 160.00%
NOSH 224,844 285,892 135,273 135,296 134,851 74,851 67,563 123.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 72.41% 59.71% 55.75% 50.52% 49.89% 42.26% 39.43% -
ROE 67.58% 10.58% 34.74% 31.55% 27.80% 31.92% 27.81% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.79 5.91 11.38 10.02 8.10 10.34 10.69 40.47%
EPS 12.88 3.53 6.35 5.06 4.04 4.37 4.21 110.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.3335 0.1827 0.1604 0.1453 0.1369 0.1515 16.55%
Adjusted Per Share Value based on latest NOSH - 135,592
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.69 2.83 2.58 2.27 1.83 1.29 1.21 213.00%
EPS 4.84 1.69 1.44 1.15 0.91 0.55 0.48 367.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.1595 0.0413 0.0363 0.0328 0.0171 0.0171 160.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 1.74 2.05 1.65 1.26 0.86 0.58 0.00 -
P/RPS 9.78 34.67 14.49 12.58 10.62 5.61 0.00 -
P/EPS 13.51 58.07 26.00 24.90 21.29 13.27 0.00 -
EY 7.40 1.72 3.85 4.02 4.70 7.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.13 6.15 9.03 7.86 5.92 4.24 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 28/02/06 24/11/05 -
Price 2.20 1.67 1.85 1.57 1.21 0.86 0.00 -
P/RPS 12.37 28.25 16.25 15.68 14.94 8.32 0.00 -
P/EPS 17.08 47.31 29.15 31.03 29.95 19.68 0.00 -
EY 5.85 2.11 3.43 3.22 3.34 5.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.54 5.01 10.13 9.79 8.33 6.28 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