[NETX] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 102.16%
YoY- 103.29%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,323 23,806 29,088 35,503 47,083 43,305 47,736 -59.35%
PBT -5,235 -1,693 -1,161 392 -6,482 -6,462 -5,020 2.82%
Tax -212 -154 -166 -249 -225 -186 -142 30.53%
NP -5,447 -1,847 -1,327 143 -6,707 -6,648 -5,162 3.63%
-
NP to SH -5,445 -1,845 -1,325 145 -6,705 -6,646 -5,160 3.63%
-
Tax Rate - - - 63.52% - - - -
Total Cost 17,770 25,653 30,415 35,360 53,790 49,953 52,898 -51.57%
-
Net Worth 39,748 46,092 45,759 56,399 51,466 45,799 31,999 15.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,748 46,092 45,759 56,399 51,466 45,799 31,999 15.50%
NOSH 567,833 576,153 572,000 705,000 643,333 572,500 400,000 26.23%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -44.20% -7.76% -4.56% 0.40% -14.25% -15.35% -10.81% -
ROE -13.70% -4.00% -2.90% 0.26% -13.03% -14.51% -16.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.17 4.13 5.09 5.04 7.32 7.56 11.93 -67.79%
EPS -0.96 -0.32 -0.23 0.02 -1.04 -1.16 -1.29 -17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.08 0.08 -8.49%
Adjusted Per Share Value based on latest NOSH - 705,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.31 2.54 3.10 3.79 5.02 4.62 5.09 -59.43%
EPS -0.58 -0.20 -0.14 0.02 -0.71 -0.71 -0.55 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0491 0.0488 0.0601 0.0549 0.0488 0.0341 15.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.05 0.13 0.12 0.04 0.03 0.04 0.05 -
P/RPS 2.30 3.15 2.36 0.79 0.41 0.53 0.42 209.72%
P/EPS -5.21 -40.60 -51.80 194.48 -2.88 -3.45 -3.88 21.64%
EY -19.18 -2.46 -1.93 0.51 -34.74 -29.02 -25.80 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.63 1.50 0.50 0.38 0.50 0.63 8.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 15/05/12 28/02/12 29/11/11 26/08/11 23/05/11 -
Price 0.09 0.08 0.22 0.05 0.04 0.04 0.04 -
P/RPS 4.15 1.94 4.33 0.99 0.55 0.53 0.34 427.71%
P/EPS -9.39 -24.98 -94.97 243.10 -3.84 -3.45 -3.10 108.92%
EY -10.65 -4.00 -1.05 0.41 -26.06 -29.02 -32.25 -52.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.00 2.75 0.63 0.50 0.50 0.50 87.78%

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