[NETX] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.34%
YoY- 47.1%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,762 37,420 34,380 20,128 3,914 2,930 2,996 421.51%
PBT 3,157 -4,426 3,952 -5,798 -10,428 -8,932 -9,456 -
Tax -84 8,532 -768 -213 0 0 0 -
NP 3,073 4,106 3,184 -6,011 -10,428 -8,932 -9,456 -
-
NP to SH 3,073 4,106 3,184 -6,010 -10,422 -8,924 -9,472 -
-
Tax Rate 2.66% - 19.43% - - - - -
Total Cost 32,689 33,314 31,196 26,139 14,342 11,862 12,452 90.18%
-
Net Worth 50,597 51,324 51,171 20,260 9,305 13,014 14,916 125.59%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,597 51,324 51,171 20,260 9,305 13,014 14,916 125.59%
NOSH 562,195 570,277 568,571 225,112 186,119 185,916 186,456 108.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.59% 10.97% 9.26% -29.86% -266.38% -304.85% -315.62% -
ROE 6.07% 8.00% 6.22% -29.66% -112.00% -68.57% -63.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.36 6.56 6.05 8.94 2.10 1.58 1.61 149.68%
EPS 0.55 0.72 0.56 -2.67 -5.60 -4.80 -5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.05 0.07 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 339,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.81 3.99 3.67 2.15 0.42 0.31 0.32 420.62%
EPS 0.33 0.44 0.34 -0.64 -1.11 -0.95 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0547 0.0546 0.0216 0.0099 0.0139 0.0159 125.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.06 0.05 0.10 0.08 0.06 0.03 -
P/RPS 0.79 0.91 0.83 1.12 3.80 3.81 1.87 -43.66%
P/EPS 9.15 8.33 8.93 -3.75 -1.43 -1.25 -0.59 -
EY 10.93 12.00 11.20 -26.70 -70.00 -80.00 -169.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.56 1.11 1.60 0.86 0.38 29.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 25/05/10 25/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.05 0.06 0.05 0.05 0.09 0.05 0.05 -
P/RPS 0.79 0.91 0.83 0.56 4.28 3.17 3.11 -59.85%
P/EPS 9.15 8.33 8.93 -1.87 -1.61 -1.04 -0.98 -
EY 10.93 12.00 11.20 -53.40 -62.22 -96.00 -101.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.56 0.56 1.80 0.71 0.63 -7.54%

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