[N2N] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,398 13,550 10,920 7,741 7,220 8,256 0 -
PBT 8,585 6,846 5,448 3,262 2,846 3,746 0 -
Tax 0 0 0 9 0 0 0 -
NP 8,585 6,846 5,448 3,271 2,846 3,746 0 -
-
NP to SH 8,585 6,846 5,448 3,271 2,846 3,746 0 -
-
Tax Rate 0.00% 0.00% 0.00% -0.28% 0.00% 0.00% - -
Total Cost 6,813 6,704 5,472 4,470 4,373 4,510 0 -
-
Net Worth 24,714 21,701 19,593 10,247 10,235 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,714 21,701 19,593 10,247 10,235 0 0 -
NOSH 135,273 135,296 134,851 74,851 67,563 67,617 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 55.75% 50.52% 49.89% 42.26% 39.43% 45.37% 0.00% -
ROE 34.74% 31.55% 27.80% 31.92% 27.81% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.38 10.02 8.10 10.34 10.69 12.21 0.00 -
EPS 6.35 5.06 4.04 4.37 4.21 5.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1604 0.1453 0.1369 0.1515 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,736
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.58 2.27 1.83 1.29 1.21 1.38 0.00 -
EPS 1.44 1.15 0.91 0.55 0.48 0.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0363 0.0328 0.0171 0.0171 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 1.65 1.26 0.86 0.58 0.00 0.00 0.00 -
P/RPS 14.49 12.58 10.62 5.61 0.00 0.00 0.00 -
P/EPS 26.00 24.90 21.29 13.27 0.00 0.00 0.00 -
EY 3.85 4.02 4.70 7.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.03 7.86 5.92 4.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 26/05/06 28/02/06 24/11/05 - - -
Price 1.85 1.57 1.21 0.86 0.00 0.00 0.00 -
P/RPS 16.25 15.68 14.94 8.32 0.00 0.00 0.00 -
P/EPS 29.15 31.03 29.95 19.68 0.00 0.00 0.00 -
EY 3.43 3.22 3.34 5.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.13 9.79 8.33 6.28 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