[NETX] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -70.9%
YoY- -139758.73%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,126 3,126 2,866 2,809 3,400 5,192 35,503 -80.23%
PBT -19,561 -19,561 -17,931 -7,448 -4,358 -5,720 392 -
Tax 2,654 2,654 2,433 0 0 0 -249 -
NP -16,906 -16,906 -15,498 -7,448 -4,358 -5,720 143 -
-
NP to SH -16,904 -16,904 -15,496 -7,448 -4,358 -5,720 145 -
-
Tax Rate - - - - - - 63.52% -
Total Cost 20,033 20,033 18,364 10,257 7,758 10,912 35,360 -31.55%
-
Net Worth 28,750 28,749 28,393 39,899 45,873 45,759 38,666 -17.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 28,750 28,749 28,393 39,899 45,873 45,759 38,666 -17.94%
NOSH 575,000 574,999 567,875 569,999 573,421 572,000 483,333 12.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -540.75% -540.75% -540.75% -265.12% -128.18% -110.17% 0.40% -
ROE -58.80% -58.80% -54.58% -18.67% -9.50% -12.50% 0.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.54 0.54 0.50 0.49 0.59 0.91 7.35 -82.48%
EPS -2.97 -2.97 -2.72 -1.31 -0.76 -1.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.08 0.08 0.08 -26.92%
Adjusted Per Share Value based on latest NOSH - 567,833
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.33 0.33 0.31 0.30 0.36 0.55 3.79 -80.38%
EPS -1.80 -1.80 -1.65 -0.79 -0.46 -0.61 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0307 0.0303 0.0425 0.0489 0.0488 0.0412 -17.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.085 0.08 0.08 0.05 0.13 0.12 0.04 -
P/RPS 15.63 14.71 15.85 10.14 21.92 13.22 0.54 844.64%
P/EPS -2.89 -2.72 -2.93 -3.83 -17.11 -12.00 133.33 -
EY -34.59 -36.75 -34.11 -26.13 -5.85 -8.33 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.60 1.60 0.71 1.63 1.50 0.50 126.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 17/05/13 07/02/13 26/11/12 28/08/12 15/05/12 28/02/12 -
Price 0.07 0.09 0.075 0.09 0.08 0.22 0.05 -
P/RPS 12.87 16.55 14.86 18.26 13.49 24.24 0.68 611.47%
P/EPS -2.38 -3.06 -2.75 -6.89 -10.53 -22.00 166.67 -
EY -42.00 -32.67 -36.38 -14.52 -9.50 -4.55 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.80 1.50 1.29 1.00 2.75 0.63 70.37%

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