[N2N] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 25.41%
YoY- 201.59%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 31,092 39,996 16,903 15,398 13,550 10,920 7,741 153.32%
PBT 20,408 28,960 10,073 8,585 6,846 5,448 3,262 240.67%
Tax -216 0 19 0 0 0 9 -
NP 20,192 28,960 10,092 8,585 6,846 5,448 3,271 237.63%
-
NP to SH 20,192 28,960 10,092 8,585 6,846 5,448 3,271 237.63%
-
Tax Rate 1.06% 0.00% -0.19% 0.00% 0.00% 0.00% -0.28% -
Total Cost 10,900 11,036 6,811 6,813 6,704 5,472 4,470 81.46%
-
Net Worth 52,363 42,855 95,345 24,714 21,701 19,593 10,247 197.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 52,363 42,855 95,345 24,714 21,701 19,593 10,247 197.56%
NOSH 261,554 224,844 285,892 135,273 135,296 134,851 74,851 130.80%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 64.94% 72.41% 59.71% 55.75% 50.52% 49.89% 42.26% -
ROE 38.56% 67.58% 10.58% 34.74% 31.55% 27.80% 31.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.89 17.79 5.91 11.38 10.02 8.10 10.34 9.78%
EPS 7.72 12.88 3.53 6.35 5.06 4.04 4.37 46.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1906 0.3335 0.1827 0.1604 0.1453 0.1369 28.92%
Adjusted Per Share Value based on latest NOSH - 135,246
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.20 6.69 2.83 2.58 2.27 1.83 1.29 153.93%
EPS 3.38 4.84 1.69 1.44 1.15 0.91 0.55 236.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0717 0.1595 0.0413 0.0363 0.0328 0.0171 198.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.23 1.74 2.05 1.65 1.26 0.86 0.58 -
P/RPS 18.76 9.78 34.67 14.49 12.58 10.62 5.61 124.11%
P/EPS 28.89 13.51 58.07 26.00 24.90 21.29 13.27 68.21%
EY 3.46 7.40 1.72 3.85 4.02 4.70 7.53 -40.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.14 9.13 6.15 9.03 7.86 5.92 4.24 90.74%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 28/02/06 -
Price 1.83 2.20 1.67 1.85 1.57 1.21 0.86 -
P/RPS 15.39 12.37 28.25 16.25 15.68 14.94 8.32 50.85%
P/EPS 23.70 17.08 47.31 29.15 31.03 29.95 19.68 13.23%
EY 4.22 5.85 2.11 3.43 3.22 3.34 5.08 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 11.54 5.01 10.13 9.79 8.33 6.28 28.51%

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