[NETX] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.97%
YoY- -186.96%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,373 27,974 20,128 6,214 5,728 7,571 9,666 146.95%
PBT 881 -2,446 -5,798 -14,662 -16,410 -14,503 -11,899 -
Tax -372 -404 -212 20 20 20 20 -
NP 509 -2,850 -6,010 -14,642 -16,390 -14,483 -11,879 -
-
NP to SH -3,113 -6,472 -9,636 -14,173 -15,920 -14,012 -11,380 -57.96%
-
Tax Rate 42.22% - - - - - - -
Total Cost 36,864 30,824 26,138 20,856 22,118 22,054 21,545 43.19%
-
Net Worth 51,422 51,171 30,549 9,319 13,021 14,916 16,758 111.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 51,422 51,171 30,549 9,319 13,021 14,916 16,758 111.59%
NOSH 571,363 568,571 339,444 186,388 186,017 186,456 186,205 111.59%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.36% -10.19% -29.86% -235.63% -286.14% -191.30% -122.89% -
ROE -6.05% -12.65% -31.54% -152.08% -122.26% -93.94% -67.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.54 4.92 5.93 3.33 3.08 4.06 5.19 16.71%
EPS -0.54 -1.14 -2.84 -7.60 -8.56 -7.51 -6.11 -80.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.05 0.07 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 186,388
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.98 2.98 2.15 0.66 0.61 0.81 1.03 146.85%
EPS -0.33 -0.69 -1.03 -1.51 -1.70 -1.49 -1.21 -58.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0546 0.0326 0.0099 0.0139 0.0159 0.0179 111.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.05 0.10 0.08 0.06 0.03 0.04 -
P/RPS 0.92 1.02 1.69 2.40 1.95 0.74 0.77 12.63%
P/EPS -11.01 -4.39 -3.52 -1.05 -0.70 -0.40 -0.65 562.97%
EY -9.08 -22.77 -28.39 -95.05 -142.64 -250.50 -152.79 -84.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 1.11 1.60 0.86 0.38 0.44 32.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.06 0.05 0.05 0.09 0.05 0.05 0.04 -
P/RPS 0.92 1.02 0.84 2.70 1.62 1.23 0.77 12.63%
P/EPS -11.01 -4.39 -1.76 -1.18 -0.58 -0.67 -0.65 562.97%
EY -9.08 -22.77 -56.78 -84.49 -171.17 -150.30 -152.79 -84.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.56 1.80 0.71 0.63 0.44 32.45%

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