[NETX] QoQ Quarter Result on 31-Dec-2012

Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -191.11%
YoY- -7134.04%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 137 400 118 759 407 402 1,298 -77.63%
PBT -477 -1,150 -953 -12,345 -3,407 -749 -1,430 -51.87%
Tax 0 0 -82 2,427 0 0 0 -
NP -477 -1,150 -1,035 -9,918 -3,407 -749 -1,430 -51.87%
-
NP to SH -477 -1,150 -1,035 -9,918 -3,407 -749 -1,430 -51.87%
-
Tax Rate - - - - - - - -
Total Cost 614 1,550 1,153 10,677 3,814 1,151 2,728 -62.96%
-
Net Worth 29,812 28,749 28,749 28,497 39,748 46,092 45,759 -24.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,812 28,749 28,749 28,497 39,748 46,092 45,759 -24.82%
NOSH 596,250 574,999 574,999 569,942 567,833 576,153 572,000 2.80%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -348.18% -287.50% -877.12% -1,306.72% -837.10% -186.32% -110.17% -
ROE -1.60% -4.00% -3.60% -34.80% -8.57% -1.63% -3.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.02 0.07 0.02 0.13 0.07 0.07 0.23 -80.34%
EPS -0.08 -0.20 -0.18 -1.74 -0.60 -0.13 -0.25 -53.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.07 0.08 0.08 -26.87%
Adjusted Per Share Value based on latest NOSH - 569,942
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.01 0.04 0.01 0.08 0.04 0.04 0.14 -82.75%
EPS -0.05 -0.12 -0.11 -1.06 -0.36 -0.08 -0.15 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0307 0.0307 0.0304 0.0424 0.0491 0.0488 -24.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.085 0.08 0.08 0.05 0.13 0.12 -
P/RPS 326.41 122.19 389.83 60.07 69.76 186.32 52.88 236.12%
P/EPS -93.75 -42.50 -44.44 -4.60 -8.33 -100.00 -48.00 56.18%
EY -1.07 -2.35 -2.25 -21.75 -12.00 -1.00 -2.08 -35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.70 1.60 1.60 0.71 1.63 1.50 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 30/08/13 17/05/13 07/02/13 26/11/12 28/08/12 15/05/12 -
Price 0.075 0.07 0.09 0.075 0.09 0.08 0.22 -
P/RPS 326.41 100.63 438.56 56.32 125.57 114.66 96.95 124.46%
P/EPS -93.75 -35.00 -50.00 -4.31 -15.00 -61.54 -88.00 4.30%
EY -1.07 -2.86 -2.00 -23.20 -6.67 -1.63 -1.14 -4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.80 1.50 1.29 1.00 2.75 -33.21%

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