[NETX] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -54.81%
YoY- -79.08%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 10,938 8,693 8,608 8,830 12,734 14,413 13,197 -11.79%
PBT 484 412 346 576 1,363 2,375 2,349 -65.21%
Tax -95 -95 -95 73 73 73 70 -
NP 389 317 251 649 1,436 2,448 2,419 -70.52%
-
NP to SH 390 318 251 649 1,436 2,448 2,419 -70.47%
-
Tax Rate 19.63% 23.06% 27.46% -12.67% -5.36% -3.07% -2.98% -
Total Cost 10,549 8,376 8,357 8,181 11,298 11,965 10,778 -1.42%
-
Net Worth 31,199 26,514 26,628 0 23,999 21,855 21,494 28.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - 704 704 -
Div Payout % - - - - - 28.79% 29.13% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 31,199 26,514 26,628 0 23,999 21,855 21,494 28.28%
NOSH 195,000 165,714 166,428 150,000 150,000 156,111 102,352 53.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.56% 3.65% 2.92% 7.35% 11.28% 16.98% 18.33% -
ROE 1.25% 1.20% 0.94% 0.00% 5.98% 11.20% 11.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.61 5.25 5.17 5.89 8.49 9.23 12.89 -42.65%
EPS 0.20 0.19 0.15 0.43 0.96 1.57 2.36 -80.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.69 -
NAPS 0.16 0.16 0.16 0.00 0.16 0.14 0.21 -16.62%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.17 0.93 0.92 0.94 1.36 1.54 1.41 -11.72%
EPS 0.04 0.03 0.03 0.07 0.15 0.26 0.26 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.08 -
NAPS 0.0333 0.0283 0.0284 0.00 0.0256 0.0233 0.0229 28.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.17 0.17 0.15 0.13 0.00 0.00 0.00 -
P/RPS 3.03 3.24 2.90 2.21 0.00 0.00 0.00 -
P/EPS 85.00 88.59 99.46 30.05 0.00 0.00 0.00 -
EY 1.18 1.13 1.01 3.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 0.94 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.14 0.17 0.17 0.15 0.00 0.00 0.00 -
P/RPS 2.50 3.24 3.29 2.55 0.00 0.00 0.00 -
P/EPS 70.00 88.59 112.72 34.67 0.00 0.00 0.00 -
EY 1.43 1.13 0.89 2.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.06 1.06 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