[NETX] QoQ TTM Result on 30-Sep-2016 [#1]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -19.36%
YoY- 11.08%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 19,362 4,283 5,477 9,122 9,779 10,088 7,069 95.88%
PBT 1,488 -11,084 -10,908 -8,354 -6,708 -5,532 -7,245 -
Tax -525 -1,625 -1,634 -1,633 -1,631 -874 -863 -28.22%
NP 963 -12,709 -12,542 -9,987 -8,339 -6,406 -8,108 -
-
NP to SH 1,113 -12,601 -12,457 -9,925 -8,315 -6,364 -8,081 -
-
Tax Rate 35.28% - - - - - - -
Total Cost 18,399 16,992 18,019 19,109 18,118 16,494 15,177 13.70%
-
Net Worth 37,533 0 37,533 37,533 21,862 25,199 18,893 58.09%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 37,533 0 37,533 37,533 21,862 25,199 18,893 58.09%
NOSH 1,251,106 1,305,999 1,251,106 1,251,106 728,764 629,999 629,772 58.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.97% -296.73% -228.99% -109.48% -85.27% -63.50% -114.70% -
ROE 2.97% 0.00% -33.19% -26.44% -38.03% -25.25% -42.77% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.55 0.33 0.44 0.73 1.34 1.60 1.12 24.21%
EPS 0.09 -0.96 -1.00 -0.79 -1.14 -1.01 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.00 0.03 0.03 0.03 0.04 0.03 0.00%
Adjusted Per Share Value based on latest NOSH - 1,251,106
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.06 0.46 0.58 0.97 1.04 1.08 0.75 96.24%
EPS 0.12 -1.34 -1.33 -1.06 -0.89 -0.68 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.00 0.04 0.04 0.0233 0.0269 0.0201 58.27%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.05 0.025 0.025 0.03 0.03 0.045 0.05 -
P/RPS 3.23 7.62 5.71 4.11 2.24 2.81 4.45 -19.24%
P/EPS 56.20 -2.59 -2.51 -3.78 -2.63 -4.45 -3.90 -
EY 1.78 -38.59 -39.83 -26.44 -38.03 -22.45 -25.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 0.83 1.00 1.00 1.13 1.67 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 18/05/17 21/02/17 25/11/16 30/08/16 26/05/16 18/02/16 -
Price 0.045 0.065 0.025 0.02 0.03 0.035 0.045 -
P/RPS 2.91 19.82 5.71 2.74 2.24 2.19 4.01 -19.26%
P/EPS 50.58 -6.74 -2.51 -2.52 -2.63 -3.46 -3.51 -
EY 1.98 -14.84 -39.83 -39.66 -38.03 -28.86 -28.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 0.83 0.67 1.00 0.88 1.50 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