[NETX] QoQ Quarter Result on 31-Mar-2014 [#3]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 28.91%
YoY- 59.13%
Quarter Report
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,184 1,241 1,236 214 3,066 137 400 105.74%
PBT -310 -319 -2,951 -423 -595 -477 -1,150 -58.17%
Tax 0 0 789 0 0 0 0 -
NP -310 -319 -2,162 -423 -595 -477 -1,150 -58.17%
-
NP to SH -310 -319 -2,160 -423 -595 -477 -1,150 -58.17%
-
Tax Rate - - - - - - - -
Total Cost 1,494 1,560 3,398 637 3,661 614 1,550 -2.41%
-
Net Worth 30,999 31,899 31,300 30,214 29,749 29,812 28,749 5.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 30,999 31,899 31,300 30,214 29,749 29,812 28,749 5.13%
NOSH 619,999 637,999 626,000 604,285 594,999 596,250 574,999 5.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -26.18% -25.71% -174.92% -197.66% -19.41% -348.18% -287.50% -
ROE -1.00% -1.00% -6.90% -1.40% -2.00% -1.60% -4.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.19 0.19 0.20 0.04 0.52 0.02 0.07 94.22%
EPS -0.05 -0.05 -0.35 -0.07 -0.10 -0.08 -0.20 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 604,285
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.13 0.13 0.13 0.02 0.33 0.01 0.04 118.93%
EPS -0.03 -0.03 -0.23 -0.05 -0.06 -0.05 -0.12 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.034 0.0334 0.0322 0.0317 0.0318 0.0307 5.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.07 0.08 0.075 0.075 0.07 0.075 0.085 -
P/RPS 36.66 41.13 37.99 211.78 13.58 326.41 122.19 -55.08%
P/EPS -140.00 -160.00 -21.74 -107.14 -70.00 -93.75 -42.50 120.91%
EY -0.71 -0.63 -4.60 -0.93 -1.43 -1.07 -2.35 -54.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.60 1.50 1.50 1.40 1.50 1.70 -12.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 24/11/14 27/08/14 29/05/14 26/02/14 22/11/13 30/08/13 -
Price 0.055 0.07 0.07 0.07 0.07 0.075 0.07 -
P/RPS 28.80 35.99 35.45 197.66 13.58 326.41 100.63 -56.47%
P/EPS -110.00 -140.00 -20.29 -100.00 -70.00 -93.75 -35.00 114.11%
EY -0.91 -0.71 -4.93 -1.00 -1.43 -1.07 -2.86 -53.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.40 1.40 1.40 1.40 1.50 1.40 -14.81%

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