[N2N] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.73%
YoY- 208.53%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 23,183 15,546 9,999 16,903 11,549 6,775 2,730 315.69%
PBT 15,181 10,204 7,240 10,073 6,439 3,423 1,362 398.24%
Tax -213 -108 0 19 0 0 0 -
NP 14,968 10,096 7,240 10,092 6,439 3,423 1,362 393.58%
-
NP to SH 14,968 10,096 7,240 10,092 6,439 3,423 1,362 393.58%
-
Tax Rate 1.40% 1.06% 0.00% -0.19% 0.00% 0.00% 0.00% -
Total Cost 8,215 5,450 2,759 6,811 5,110 3,352 1,368 230.02%
-
Net Worth 59,378 52,363 42,855 95,345 24,714 21,701 19,593 109.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,378 52,363 42,855 95,345 24,714 21,701 19,593 109.27%
NOSH 274,139 261,554 224,844 285,892 135,273 135,296 134,851 60.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 64.56% 64.94% 72.41% 59.71% 55.75% 50.52% 49.89% -
ROE 25.21% 19.28% 16.89% 10.58% 26.05% 15.77% 6.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.46 5.94 4.45 5.91 8.54 5.01 2.02 159.59%
EPS 5.46 3.86 3.22 3.53 4.76 2.53 1.01 207.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2166 0.2002 0.1906 0.3335 0.1827 0.1604 0.1453 30.46%
Adjusted Per Share Value based on latest NOSH - 285,390
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.88 2.60 1.67 2.83 1.93 1.13 0.46 313.82%
EPS 2.50 1.69 1.21 1.69 1.08 0.57 0.23 389.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0876 0.0717 0.1595 0.0413 0.0363 0.0328 109.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.59 2.23 1.74 2.05 1.65 1.26 0.86 -
P/RPS 18.80 37.52 39.13 34.67 19.33 25.16 42.48 -41.89%
P/EPS 29.12 57.77 54.04 58.07 34.66 49.80 85.15 -51.06%
EY 3.43 1.73 1.85 1.72 2.88 2.01 1.17 104.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.34 11.14 9.13 6.15 9.03 7.86 5.92 15.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 1.14 1.83 2.20 1.67 1.85 1.57 1.21 -
P/RPS 13.48 30.79 49.47 28.25 21.67 31.35 59.77 -62.91%
P/EPS 20.88 47.41 68.32 47.31 38.87 62.06 119.80 -68.76%
EY 4.79 2.11 1.46 2.11 2.57 1.61 0.83 221.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 9.14 11.54 5.01 10.13 9.79 8.33 -26.37%

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