[NETX] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4044.83%
YoY- -3675.0%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,866 2,809 3,400 5,192 35,503 33,716 26,794 -77.31%
PBT -17,931 -7,448 -4,358 -5,720 392 54 -188 1958.88%
Tax 2,433 0 0 0 -249 -49 -190 -
NP -15,498 -7,448 -4,358 -5,720 143 5 -378 1075.71%
-
NP to SH -15,496 -7,448 -4,358 -5,720 145 5 -378 1075.61%
-
Tax Rate - - - - 63.52% 90.74% - -
Total Cost 18,364 10,257 7,758 10,912 35,360 33,710 27,172 -22.89%
-
Net Worth 28,393 39,899 45,873 45,759 38,666 50,399 50,399 -31.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 28,393 39,899 45,873 45,759 38,666 50,399 50,399 -31.66%
NOSH 567,875 569,999 573,421 572,000 483,333 630,000 630,000 -6.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -540.75% -265.12% -128.18% -110.17% 0.40% 0.02% -1.41% -
ROE -54.58% -18.67% -9.50% -12.50% 0.38% 0.01% -0.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.50 0.49 0.59 0.91 7.35 5.35 4.25 -75.83%
EPS -2.72 -1.31 -0.76 -1.00 0.03 0.00 -0.06 1156.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.08 0.08 0.08 0.08 0.08 -26.79%
Adjusted Per Share Value based on latest NOSH - 572,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.31 0.30 0.36 0.55 3.79 3.59 2.86 -77.11%
EPS -1.65 -0.79 -0.46 -0.61 0.02 0.00 -0.04 1080.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0425 0.0489 0.0488 0.0412 0.0537 0.0537 -31.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.05 0.13 0.12 0.04 0.03 0.04 -
P/RPS 15.85 10.14 21.92 13.22 0.54 0.56 0.94 551.95%
P/EPS -2.93 -3.83 -17.11 -12.00 133.33 3,543.97 -66.67 -87.42%
EY -34.11 -26.13 -5.85 -8.33 0.75 0.03 -1.50 695.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.71 1.63 1.50 0.50 0.38 0.50 116.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 26/11/12 28/08/12 15/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.075 0.09 0.08 0.22 0.05 0.04 0.04 -
P/RPS 14.86 18.26 13.49 24.24 0.68 0.75 0.94 524.63%
P/EPS -2.75 -6.89 -10.53 -22.00 166.67 4,725.30 -66.67 -87.94%
EY -36.38 -14.52 -9.50 -4.55 0.60 0.02 -1.50 729.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.29 1.00 2.75 0.63 0.50 0.50 107.31%

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