[NETX] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,506 7,425 7,272 6,769 4,930 2,866 1,330 215.98%
PBT 3,551 3,351 3,147 2,898 2,380 1,565 755 179.92%
Tax 0 -35 -27 -22 -36 1 4 -
NP 3,551 3,316 3,120 2,876 2,344 1,566 759 178.94%
-
NP to SH 3,551 3,316 3,120 2,876 2,344 1,566 759 178.94%
-
Tax Rate 0.00% 1.04% 0.86% 0.76% 1.51% -0.06% -0.53% -
Total Cost 3,955 4,109 4,152 3,893 2,586 1,300 571 262.08%
-
Net Worth 11,941 10,981 5,830 8,658 7,938 0 6,344 52.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 429 - 380 803 396 - - -
Div Payout % 12.09% - 12.20% 27.92% 16.93% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 11,941 10,981 5,830 8,658 7,938 0 6,344 52.27%
NOSH 85,847 85,726 49,408 40,610 39,693 38,066 33,392 87.34%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 47.31% 44.66% 42.90% 42.49% 47.55% 54.64% 57.07% -
ROE 29.74% 30.20% 53.51% 33.22% 29.53% 0.00% 11.96% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.74 8.66 14.72 16.67 12.42 7.53 3.98 68.70%
EPS 4.14 3.87 6.31 7.08 5.91 4.11 2.27 49.11%
DPS 0.50 0.00 0.77 1.98 1.00 0.00 0.00 -
NAPS 0.1391 0.1281 0.118 0.2132 0.20 0.00 0.19 -18.72%
Adjusted Per Share Value based on latest NOSH - 40,610
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.80 0.79 0.78 0.72 0.53 0.31 0.14 218.61%
EPS 0.38 0.35 0.33 0.31 0.25 0.17 0.08 181.77%
DPS 0.05 0.00 0.04 0.09 0.04 0.00 0.00 -
NAPS 0.0127 0.0117 0.0062 0.0092 0.0085 0.00 0.0068 51.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 31/01/05 26/08/04 05/05/04 26/02/04 - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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