[NETX] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.25%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,616 8,414 4,508 8,276 7,556 7,044 7,332 43.54%
PBT 2,805 2,624 1,020 4,083 4,044 4,036 4,016 -21.26%
Tax -4 -6 -12 33 -18 -24 -4 0.00%
NP 2,801 2,618 1,008 4,116 4,025 4,012 4,012 -21.28%
-
NP to SH 2,801 2,618 1,008 4,116 4,025 4,012 4,012 -21.28%
-
Tax Rate 0.14% 0.23% 1.18% -0.81% 0.45% 0.59% 0.10% -
Total Cost 9,814 5,796 3,500 4,160 3,530 3,032 3,320 105.83%
-
Net Worth 0 17,330 16,305 14,892 11,896 10,981 5,830 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 570 - - -
Div Payout % - - - - 14.16% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 17,330 16,305 14,892 11,896 10,981 5,830 -
NOSH 95,067 94,855 93,333 78,382 85,524 85,726 49,408 54.63%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.20% 31.11% 22.36% 49.73% 53.27% 56.96% 54.72% -
ROE 0.00% 15.11% 6.18% 27.64% 33.84% 36.53% 68.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.27 8.87 4.83 10.56 8.83 8.22 14.84 -7.17%
EPS 1.97 2.76 1.08 4.75 4.71 4.68 8.12 -61.06%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.00 0.1827 0.1747 0.19 0.1391 0.1281 0.118 -
Adjusted Per Share Value based on latest NOSH - 92,777
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.35 0.90 0.48 0.88 0.81 0.75 0.78 44.10%
EPS 0.30 0.28 0.11 0.44 0.43 0.43 0.43 -21.32%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.00 0.0185 0.0174 0.0159 0.0127 0.0117 0.0062 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/12/05 29/08/05 26/05/05 28/02/05 31/01/05 26/08/04 05/05/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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