[NETX] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.68%
YoY- 4.81%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 13,197 12,071 8,961 7,570 8,276 7,506 7,425 46.57%
PBT 2,349 3,049 3,272 3,229 3,978 3,551 3,351 -21.03%
Tax 70 54 52 41 43 0 -35 -
NP 2,419 3,103 3,324 3,270 4,021 3,551 3,316 -18.91%
-
NP to SH 2,419 3,103 3,324 3,270 4,021 3,551 3,316 -18.91%
-
Tax Rate -2.98% -1.77% -1.59% -1.27% -1.08% 0.00% 1.04% -
Total Cost 10,778 8,968 5,637 4,300 4,255 3,955 4,109 89.86%
-
Net Worth 21,494 18,139 17,397 16,305 15,790 11,941 10,981 56.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 704 463 893 893 893 429 - -
Div Payout % 29.13% 14.95% 26.87% 27.31% 22.21% 12.09% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 21,494 18,139 17,397 16,305 15,790 11,941 10,981 56.28%
NOSH 102,352 95,421 95,225 93,333 92,777 85,847 85,726 12.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.33% 25.71% 37.09% 43.20% 48.59% 47.31% 44.66% -
ROE 11.25% 17.11% 19.11% 20.05% 25.46% 29.74% 30.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.89 12.65 9.41 8.11 8.92 8.74 8.66 30.26%
EPS 2.36 3.25 3.49 3.50 4.33 4.14 3.87 -28.02%
DPS 0.69 0.49 0.94 0.96 0.96 0.50 0.00 -
NAPS 0.21 0.1901 0.1827 0.1747 0.1702 0.1391 0.1281 38.90%
Adjusted Per Share Value based on latest NOSH - 93,333
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.41 1.29 0.96 0.81 0.88 0.80 0.79 46.98%
EPS 0.26 0.33 0.35 0.35 0.43 0.38 0.35 -17.93%
DPS 0.08 0.05 0.10 0.10 0.10 0.05 0.00 -
NAPS 0.0229 0.0193 0.0185 0.0174 0.0168 0.0127 0.0117 56.27%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/12/05 29/08/05 26/05/05 28/02/05 31/01/05 26/08/04 -
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