[NETX] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1013.79%
YoY- 74.32%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,866 12,323 23,806 29,088 35,503 47,083 43,305 -83.50%
PBT -17,931 -5,235 -1,693 -1,161 392 -6,482 -6,462 96.85%
Tax 2,427 -212 -154 -166 -249 -225 -186 -
NP -15,504 -5,447 -1,847 -1,327 143 -6,707 -6,648 75.40%
-
NP to SH -15,504 -5,445 -1,845 -1,325 145 -6,705 -6,646 75.44%
-
Tax Rate - - - - 63.52% - - -
Total Cost 18,370 17,770 25,653 30,415 35,360 53,790 49,953 -48.51%
-
Net Worth 28,497 39,748 46,092 45,759 56,399 51,466 45,799 -27.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 28,497 39,748 46,092 45,759 56,399 51,466 45,799 -27.01%
NOSH 569,942 567,833 576,153 572,000 705,000 643,333 572,500 -0.29%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -540.96% -44.20% -7.76% -4.56% 0.40% -14.25% -15.35% -
ROE -54.41% -13.70% -4.00% -2.90% 0.26% -13.03% -14.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.50 2.17 4.13 5.09 5.04 7.32 7.56 -83.51%
EPS -2.72 -0.96 -0.32 -0.23 0.02 -1.04 -1.16 76.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.08 0.08 0.08 0.08 0.08 -26.79%
Adjusted Per Share Value based on latest NOSH - 572,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.31 1.31 2.54 3.10 3.79 5.02 4.62 -83.35%
EPS -1.65 -0.58 -0.20 -0.14 0.02 -0.71 -0.71 75.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0424 0.0491 0.0488 0.0601 0.0549 0.0488 -26.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.05 0.13 0.12 0.04 0.03 0.04 -
P/RPS 15.91 2.30 3.15 2.36 0.79 0.41 0.53 855.98%
P/EPS -2.94 -5.21 -40.60 -51.80 194.48 -2.88 -3.45 -10.07%
EY -34.00 -19.18 -2.46 -1.93 0.51 -34.74 -29.02 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.71 1.63 1.50 0.50 0.38 0.50 116.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 26/11/12 28/08/12 15/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.075 0.09 0.08 0.22 0.05 0.04 0.04 -
P/RPS 14.91 4.15 1.94 4.33 0.99 0.55 0.53 815.67%
P/EPS -2.76 -9.39 -24.98 -94.97 243.10 -3.84 -3.45 -13.76%
EY -36.27 -10.65 -4.00 -1.05 0.41 -26.06 -29.02 15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.29 1.00 2.75 0.63 0.50 0.50 107.31%

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