[NETX] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.2%
YoY- 132.27%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 11,033 12,964 14,051 13,635 12,503 10,938 8,693 17.17%
PBT -4,906 222 534 641 504 484 412 -
Tax -59 -59 -59 -59 -95 -95 -95 -27.14%
NP -4,965 163 475 582 409 389 317 -
-
NP to SH -4,939 188 499 583 410 390 318 -
-
Tax Rate - 26.58% 11.05% 9.20% 18.85% 19.63% 23.06% -
Total Cost 15,998 12,801 13,576 13,053 12,094 10,549 8,376 53.75%
-
Net Worth 24,206 31,039 30,171 29,257 39,999 31,199 26,514 -5.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 24,206 31,039 30,171 29,257 39,999 31,199 26,514 -5.87%
NOSH 186,204 193,999 188,571 182,857 250,000 195,000 165,714 8.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -45.00% 1.26% 3.38% 4.27% 3.27% 3.56% 3.65% -
ROE -20.40% 0.61% 1.65% 1.99% 1.03% 1.25% 1.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.93 6.68 7.45 7.46 5.00 5.61 5.25 8.43%
EPS -2.65 0.10 0.26 0.32 0.16 0.20 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.16 0.16 0.16 0.16 0.16 -12.89%
Adjusted Per Share Value based on latest NOSH - 182,857
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.18 1.38 1.50 1.45 1.33 1.17 0.93 17.15%
EPS -0.53 0.02 0.05 0.06 0.04 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0331 0.0322 0.0312 0.0426 0.0333 0.0283 -5.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.06 0.06 0.10 0.11 0.13 0.17 0.17 -
P/RPS 1.01 0.90 1.34 1.48 2.60 3.03 3.24 -53.92%
P/EPS -2.26 61.91 37.79 34.50 79.27 85.00 88.59 -
EY -44.21 1.62 2.65 2.90 1.26 1.18 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.63 0.69 0.81 1.06 1.06 -42.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 27/02/08 27/11/07 29/08/07 30/05/07 -
Price 0.04 0.06 0.09 0.08 0.12 0.14 0.17 -
P/RPS 0.68 0.90 1.21 1.07 2.40 2.50 3.24 -64.58%
P/EPS -1.51 61.91 34.01 25.09 73.17 70.00 88.59 -
EY -66.31 1.62 2.94 3.99 1.37 1.43 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.56 0.50 0.75 0.88 1.06 -55.84%

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