[NETX] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.65%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,413 13,197 12,071 8,961 7,570 8,276 7,506 54.55%
PBT 2,375 2,349 3,049 3,272 3,229 3,978 3,551 -23.53%
Tax 73 70 54 52 41 43 0 -
NP 2,448 2,419 3,103 3,324 3,270 4,021 3,551 -21.97%
-
NP to SH 2,448 2,419 3,103 3,324 3,270 4,021 3,551 -21.97%
-
Tax Rate -3.07% -2.98% -1.77% -1.59% -1.27% -1.08% 0.00% -
Total Cost 11,965 10,778 8,968 5,637 4,300 4,255 3,955 109.31%
-
Net Worth 21,855 21,494 18,139 17,397 16,305 15,790 11,941 49.68%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 704 704 463 893 893 893 429 39.16%
Div Payout % 28.79% 29.13% 14.95% 26.87% 27.31% 22.21% 12.09% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 21,855 21,494 18,139 17,397 16,305 15,790 11,941 49.68%
NOSH 156,111 102,352 95,421 95,225 93,333 92,777 85,847 49.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.98% 18.33% 25.71% 37.09% 43.20% 48.59% 47.31% -
ROE 11.20% 11.25% 17.11% 19.11% 20.05% 25.46% 29.74% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.23 12.89 12.65 9.41 8.11 8.92 8.74 3.70%
EPS 1.57 2.36 3.25 3.49 3.50 4.33 4.14 -47.63%
DPS 0.45 0.69 0.49 0.94 0.96 0.96 0.50 -6.78%
NAPS 0.14 0.21 0.1901 0.1827 0.1747 0.1702 0.1391 0.43%
Adjusted Per Share Value based on latest NOSH - 95,225
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.54 1.41 1.29 0.96 0.81 0.88 0.80 54.80%
EPS 0.26 0.26 0.33 0.35 0.35 0.43 0.38 -22.37%
DPS 0.08 0.08 0.05 0.10 0.10 0.10 0.05 36.83%
NAPS 0.0233 0.0229 0.0193 0.0185 0.0174 0.0168 0.0127 49.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 15/12/05 29/08/05 26/05/05 28/02/05 31/01/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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