[NETX] QoQ TTM Result on 31-Dec-2012

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -184.74%
YoY- -10792.41%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,414 1,684 1,686 2,866 12,323 23,806 29,088 -86.65%
PBT -14,925 -17,855 -17,454 -17,931 -5,235 -1,693 -1,161 447.91%
Tax 2,345 2,345 2,345 2,427 -212 -154 -166 -
NP -12,580 -15,510 -15,109 -15,504 -5,447 -1,847 -1,327 347.31%
-
NP to SH -12,580 -15,510 -15,109 -15,504 -5,445 -1,845 -1,325 347.76%
-
Tax Rate - - - - - - - -
Total Cost 13,994 17,194 16,795 18,370 17,770 25,653 30,415 -40.37%
-
Net Worth 29,812 28,749 28,749 28,497 39,748 46,092 45,759 -24.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,812 28,749 28,749 28,497 39,748 46,092 45,759 -24.82%
NOSH 596,250 574,999 574,999 569,942 567,833 576,153 572,000 2.80%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -889.67% -921.02% -896.14% -540.96% -44.20% -7.76% -4.56% -
ROE -42.20% -53.95% -52.55% -54.41% -13.70% -4.00% -2.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.24 0.29 0.29 0.50 2.17 4.13 5.09 -86.92%
EPS -2.11 -2.70 -2.63 -2.72 -0.96 -0.32 -0.23 337.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.07 0.08 0.08 -26.87%
Adjusted Per Share Value based on latest NOSH - 569,942
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.15 0.18 0.18 0.31 1.31 2.54 3.10 -86.69%
EPS -1.34 -1.65 -1.61 -1.65 -0.58 -0.20 -0.14 350.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0307 0.0307 0.0304 0.0424 0.0491 0.0488 -24.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.085 0.08 0.08 0.05 0.13 0.12 -
P/RPS 31.63 29.02 27.28 15.91 2.30 3.15 2.36 463.34%
P/EPS -3.55 -3.15 -3.04 -2.94 -5.21 -40.60 -51.80 -83.22%
EY -28.13 -31.73 -32.85 -34.00 -19.18 -2.46 -1.93 495.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.70 1.60 1.60 0.71 1.63 1.50 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 30/08/13 17/05/13 07/02/13 26/11/12 28/08/12 15/05/12 -
Price 0.075 0.07 0.09 0.075 0.09 0.08 0.22 -
P/RPS 31.63 23.90 30.69 14.91 4.15 1.94 4.33 276.02%
P/EPS -3.55 -2.60 -3.43 -2.76 -9.39 -24.98 -94.97 -88.79%
EY -28.13 -38.53 -29.20 -36.27 -10.65 -4.00 -1.05 793.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.80 1.50 1.29 1.00 2.75 -33.21%

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