[N2N] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 70.59%
YoY- 61.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,868 5,629 8,899 7,637 5,547 9,999 5,354 6.30%
PBT 2,132 2,404 5,790 4,977 2,964 7,240 3,634 -29.94%
Tax 0 0 -38 -105 -108 0 19 -
NP 2,132 2,404 5,752 4,872 2,856 7,240 3,653 -30.18%
-
NP to SH 2,132 2,404 5,752 4,872 2,856 7,240 3,653 -30.18%
-
Tax Rate 0.00% 0.00% 0.66% 2.11% 3.64% 0.00% -0.52% -
Total Cost 3,736 3,225 3,147 2,765 2,691 2,759 1,701 69.04%
-
Net Worth 72,488 72,416 70,305 59,285 52,456 42,855 95,177 -16.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,002 - - - - - - -
Div Payout % 140.85% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,488 72,416 70,305 59,285 52,456 42,855 95,177 -16.61%
NOSH 300,281 296,790 298,031 273,707 262,018 224,844 285,390 3.45%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.33% 42.71% 64.64% 63.79% 51.49% 72.41% 68.23% -
ROE 2.94% 3.32% 8.18% 8.22% 5.44% 16.89% 3.84% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.95 1.90 2.99 2.79 2.12 4.45 1.88 2.46%
EPS 0.71 0.81 1.93 1.78 1.09 3.22 1.28 -32.51%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.244 0.2359 0.2166 0.2002 0.1906 0.3335 -19.39%
Adjusted Per Share Value based on latest NOSH - 273,707
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.98 0.94 1.49 1.28 0.93 1.67 0.90 5.84%
EPS 0.36 0.40 0.96 0.81 0.48 1.21 0.61 -29.66%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1211 0.1176 0.0992 0.0877 0.0717 0.1592 -16.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.88 1.19 1.59 2.23 1.74 2.05 -
P/RPS 26.61 46.40 39.85 56.99 105.34 39.13 109.27 -61.03%
P/EPS 73.24 108.64 61.66 89.33 204.59 54.04 160.16 -40.67%
EY 1.37 0.92 1.62 1.12 0.49 1.85 0.62 69.73%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.61 5.04 7.34 11.14 9.13 6.15 -50.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 27/02/08 26/11/07 27/08/07 21/05/07 28/02/07 -
Price 0.44 0.75 0.99 1.14 1.83 2.20 1.67 -
P/RPS 22.52 39.54 33.16 40.86 86.44 49.47 89.02 -60.03%
P/EPS 61.97 92.59 51.30 64.04 167.89 68.32 130.47 -39.15%
EY 1.61 1.08 1.95 1.56 0.60 1.46 0.77 63.58%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.07 4.20 5.26 9.14 11.54 5.01 -49.11%

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