[NETX] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 4.32%
YoY- 72.2%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,581 4,458 3,875 5,757 4,653 3,817 3,721 -2.53%
PBT -11,077 -3,848 -4,003 -4,288 -4,446 -2,645 -3,175 130.55%
Tax -863 789 789 789 789 0 -82 382.32%
NP -11,940 -3,059 -3,214 -3,499 -3,657 -2,645 -3,257 138.31%
-
NP to SH -11,917 -3,057 -3,212 -3,497 -3,655 -2,645 -3,257 138.01%
-
Tax Rate - - - - - - - -
Total Cost 15,521 7,517 7,089 9,256 8,310 6,462 6,978 70.64%
-
Net Worth 18,740 33,500 30,999 31,899 31,300 30,214 29,749 -26.57%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 18,740 33,500 30,999 31,899 31,300 30,214 29,749 -26.57%
NOSH 624,682 670,000 619,999 637,999 626,000 604,285 594,999 3.30%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -333.43% -68.62% -82.94% -60.78% -78.59% -69.30% -87.53% -
ROE -63.59% -9.13% -10.36% -10.96% -11.68% -8.75% -10.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.57 0.67 0.63 0.90 0.74 0.63 0.63 -6.47%
EPS -1.91 -0.46 -0.52 -0.55 -0.58 -0.44 -0.55 129.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.05 0.05 0.05 0.05 0.05 -28.92%
Adjusted Per Share Value based on latest NOSH - 637,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.38 0.48 0.41 0.61 0.50 0.41 0.40 -3.37%
EPS -1.27 -0.33 -0.34 -0.37 -0.39 -0.28 -0.35 136.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0357 0.0331 0.034 0.0334 0.0322 0.0317 -26.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.055 0.07 0.07 0.08 0.075 0.075 0.07 -
P/RPS 9.59 10.52 11.20 8.87 10.09 11.87 11.19 -9.80%
P/EPS -2.88 -15.34 -13.51 -14.60 -12.85 -17.13 -12.79 -63.08%
EY -34.69 -6.52 -7.40 -6.85 -7.78 -5.84 -7.82 170.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.40 1.40 1.60 1.50 1.50 1.40 19.60%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 13/05/15 13/02/15 24/11/14 27/08/14 29/05/14 26/02/14 -
Price 0.035 0.07 0.055 0.07 0.07 0.07 0.07 -
P/RPS 6.11 10.52 8.80 7.76 9.42 11.08 11.19 -33.26%
P/EPS -1.83 -15.34 -10.62 -12.77 -11.99 -15.99 -12.79 -72.74%
EY -54.51 -6.52 -9.42 -7.83 -8.34 -6.25 -7.82 266.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.10 1.40 1.40 1.40 1.40 -11.30%

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