[NETX] QoQ TTM Result on 30-Sep-2013 [#1]

Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 18.89%
YoY- -131.04%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,653 3,817 3,721 1,414 1,684 1,686 2,866 38.25%
PBT -4,446 -2,645 -3,175 -14,925 -17,855 -17,454 -17,931 -60.63%
Tax 789 0 -82 2,345 2,345 2,345 2,427 -52.81%
NP -3,657 -2,645 -3,257 -12,580 -15,510 -15,109 -15,504 -61.92%
-
NP to SH -3,655 -2,645 -3,257 -12,580 -15,510 -15,109 -15,504 -61.93%
-
Tax Rate - - - - - - - -
Total Cost 8,310 6,462 6,978 13,994 17,194 16,795 18,370 -41.15%
-
Net Worth 31,300 30,214 29,749 29,812 28,749 28,749 28,497 6.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,300 30,214 29,749 29,812 28,749 28,749 28,497 6.47%
NOSH 626,000 604,285 594,999 596,250 574,999 574,999 569,942 6.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -78.59% -69.30% -87.53% -889.67% -921.02% -896.14% -540.96% -
ROE -11.68% -8.75% -10.95% -42.20% -53.95% -52.55% -54.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.74 0.63 0.63 0.24 0.29 0.29 0.50 29.96%
EPS -0.58 -0.44 -0.55 -2.11 -2.70 -2.63 -2.72 -64.40%
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 - 596,250
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.50 0.41 0.40 0.15 0.18 0.18 0.31 37.65%
EPS -0.39 -0.28 -0.35 -1.34 -1.65 -1.61 -1.65 -61.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0322 0.0317 0.0318 0.0307 0.0307 0.0304 6.49%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.075 0.07 0.075 0.085 0.08 0.08 -
P/RPS 10.09 11.87 11.19 31.63 29.02 27.28 15.91 -26.24%
P/EPS -12.85 -17.13 -12.79 -3.55 -3.15 -3.04 -2.94 168.04%
EY -7.78 -5.84 -7.82 -28.13 -31.73 -32.85 -34.00 -62.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.40 1.50 1.70 1.60 1.60 -4.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 26/02/14 22/11/13 30/08/13 17/05/13 07/02/13 -
Price 0.07 0.07 0.07 0.075 0.07 0.09 0.075 -
P/RPS 9.42 11.08 11.19 31.63 23.90 30.69 14.91 -26.43%
P/EPS -11.99 -15.99 -12.79 -3.55 -2.60 -3.43 -2.76 166.95%
EY -8.34 -6.25 -7.82 -28.13 -38.53 -29.20 -36.27 -62.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.40 1.50 1.40 1.80 1.50 -4.50%

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