[NETX] QoQ TTM Result on 31-Mar-2013

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 2.55%
YoY- -1040.3%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,721 1,414 1,684 1,686 2,866 12,323 23,806 -70.88%
PBT -3,175 -14,925 -17,855 -17,454 -17,931 -5,235 -1,693 51.90%
Tax -82 2,345 2,345 2,345 2,427 -212 -154 -34.23%
NP -3,257 -12,580 -15,510 -15,109 -15,504 -5,447 -1,847 45.80%
-
NP to SH -3,257 -12,580 -15,510 -15,109 -15,504 -5,445 -1,845 45.91%
-
Tax Rate - - - - - - - -
Total Cost 6,978 13,994 17,194 16,795 18,370 17,770 25,653 -57.91%
-
Net Worth 29,749 29,812 28,749 28,749 28,497 39,748 46,092 -25.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 29,749 29,812 28,749 28,749 28,497 39,748 46,092 -25.25%
NOSH 594,999 596,250 574,999 574,999 569,942 567,833 576,153 2.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -87.53% -889.67% -921.02% -896.14% -540.96% -44.20% -7.76% -
ROE -10.95% -42.20% -53.95% -52.55% -54.41% -13.70% -4.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.63 0.24 0.29 0.29 0.50 2.17 4.13 -71.35%
EPS -0.55 -2.11 -2.70 -2.63 -2.72 -0.96 -0.32 43.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.07 0.08 -26.83%
Adjusted Per Share Value based on latest NOSH - 574,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.40 0.15 0.18 0.18 0.31 1.31 2.54 -70.73%
EPS -0.35 -1.34 -1.65 -1.61 -1.65 -0.58 -0.20 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 0.0318 0.0307 0.0307 0.0304 0.0424 0.0491 -25.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.07 0.075 0.085 0.08 0.08 0.05 0.13 -
P/RPS 11.19 31.63 29.02 27.28 15.91 2.30 3.15 132.27%
P/EPS -12.79 -3.55 -3.15 -3.04 -2.94 -5.21 -40.60 -53.60%
EY -7.82 -28.13 -31.73 -32.85 -34.00 -19.18 -2.46 115.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.70 1.60 1.60 0.71 1.63 -9.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 22/11/13 30/08/13 17/05/13 07/02/13 26/11/12 28/08/12 -
Price 0.07 0.075 0.07 0.09 0.075 0.09 0.08 -
P/RPS 11.19 31.63 23.90 30.69 14.91 4.15 1.94 220.60%
P/EPS -12.79 -3.55 -2.60 -3.43 -2.76 -9.39 -24.98 -35.92%
EY -7.82 -28.13 -38.53 -29.20 -36.27 -10.65 -4.00 56.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.40 1.80 1.50 1.29 1.00 25.06%

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