[NETX] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 113.24%
YoY- 133.61%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,618 26,822 18,710 8,595 20,128 2,936 1,465 926.13%
PBT -4,155 2,368 -2,213 988 -5,798 -7,821 -4,466 -4.68%
Tax -251 -63 4,266 -192 -213 0 0 -
NP -4,406 2,305 2,053 796 -6,011 -7,821 -4,466 -0.89%
-
NP to SH -4,404 2,305 2,053 796 -6,010 -7,817 -4,462 -0.86%
-
Tax Rate - 2.66% - 19.43% - - - -
Total Cost 53,024 24,517 16,657 7,799 26,139 10,757 5,931 329.03%
-
Net Worth 45,755 50,597 51,324 51,171 20,260 9,305 13,014 130.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,755 50,597 51,324 51,171 20,260 9,305 13,014 130.68%
NOSH 571,948 562,195 570,277 568,571 225,112 186,119 185,916 111.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -9.06% 8.59% 10.97% 9.26% -29.86% -266.38% -304.85% -
ROE -9.63% 4.56% 4.00% 1.56% -29.66% -84.00% -34.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.50 4.77 3.28 1.51 8.94 1.58 0.79 385.26%
EPS -0.77 0.41 0.36 0.14 -2.67 -4.20 -2.40 -53.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.09 0.05 0.07 9.28%
Adjusted Per Share Value based on latest NOSH - 568,571
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.18 2.86 1.99 0.92 2.15 0.31 0.16 909.38%
EPS -0.47 0.25 0.22 0.08 -0.64 -0.83 -0.48 -1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0539 0.0547 0.0546 0.0216 0.0099 0.0139 130.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.05 0.05 0.06 0.05 0.10 0.08 0.06 -
P/RPS 0.59 1.05 1.83 3.31 1.12 5.07 7.61 -81.73%
P/EPS -6.49 12.20 16.67 35.71 -3.75 -1.90 -2.50 88.55%
EY -15.40 8.20 6.00 2.80 -26.70 -52.50 -40.00 -46.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.67 0.56 1.11 1.60 0.86 -18.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 25/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.05 0.05 0.06 0.05 0.05 0.09 0.05 -
P/RPS 0.59 1.05 1.83 3.31 0.56 5.71 6.35 -79.39%
P/EPS -6.49 12.20 16.67 35.71 -1.87 -2.14 -2.08 113.08%
EY -15.40 8.20 6.00 2.80 -53.40 -46.67 -48.00 -53.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.67 0.56 0.56 1.80 0.71 -7.64%

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