[NETX] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- -95.95%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,128 9,717 13,635 8,255 13,197 8,276 6,768 19.89%
PBT -5,798 -11,272 641 174 2,349 4,083 2,897 -
Tax -213 0 -59 -76 70 33 -22 45.94%
NP -6,011 -11,272 582 98 2,419 4,116 2,875 -
-
NP to SH -6,010 -11,361 583 98 2,419 4,116 2,875 -
-
Tax Rate - - 9.20% 43.68% -2.98% -0.81% 0.76% -
Total Cost 26,139 20,989 13,053 8,157 10,778 4,160 3,893 37.31%
-
Net Worth 20,260 16,762 29,082 26,133 20,243 14,892 8,633 15.26%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 404 -
Div Payout % - - - - - - 14.08% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 20,260 16,762 29,082 26,133 20,243 14,892 8,633 15.26%
NOSH 225,112 186,245 181,764 163,333 96,398 78,382 40,492 33.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -29.86% -116.00% 4.27% 1.19% 18.33% 49.73% 42.48% -
ROE -29.66% -67.78% 2.00% 0.38% 11.95% 27.64% 33.30% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.94 5.22 7.50 5.05 13.69 10.56 16.71 -9.89%
EPS -2.67 -6.10 0.33 0.06 1.67 4.75 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.09 0.09 0.16 0.16 0.21 0.19 0.2132 -13.37%
Adjusted Per Share Value based on latest NOSH - 166,428
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.15 1.04 1.45 0.88 1.41 0.88 0.72 19.98%
EPS -0.64 -1.21 0.06 0.01 0.26 0.44 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.0216 0.0179 0.031 0.0279 0.0216 0.0159 0.0092 15.27%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 0.10 0.04 0.11 0.15 0.00 0.00 0.00 -
P/RPS 1.12 0.77 1.47 2.97 0.00 0.00 0.00 -
P/EPS -3.75 -0.66 34.30 250.00 0.00 0.00 0.00 -
EY -26.70 -152.50 2.92 0.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.44 0.69 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.05 0.04 0.08 0.17 0.00 0.00 0.00 -
P/RPS 0.56 0.77 1.07 3.36 0.00 0.00 0.00 -
P/EPS -1.87 -0.66 24.94 283.33 0.00 0.00 0.00 -
EY -53.40 -152.50 4.01 0.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.50 1.06 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