[NETX] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -29.75%
YoY- 48.04%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 35,762 3,914 8,517 11,986 6,793 12,616 7,556 29.55%
PBT 3,157 -10,428 -6,744 652 441 2,805 4,044 -4.04%
Tax -84 0 0 0 0 -4 -18 29.25%
NP 3,073 -10,428 -6,744 652 441 2,801 4,025 -4.39%
-
NP to SH 3,073 -10,422 -6,706 653 441 2,801 4,025 -4.39%
-
Tax Rate 2.66% - - 0.00% 0.00% 0.14% 0.45% -
Total Cost 32,689 14,342 15,261 11,334 6,352 9,814 3,530 44.88%
-
Net Worth 50,597 9,305 24,218 27,999 25,219 0 11,896 27.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 570 -
Div Payout % - - - - - - 14.16% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 50,597 9,305 24,218 27,999 25,219 0 11,896 27.27%
NOSH 562,195 186,119 186,296 174,999 157,618 95,067 85,524 36.84%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.59% -266.38% -79.18% 5.44% 6.50% 22.20% 53.27% -
ROE 6.07% -112.00% -27.69% 2.33% 1.75% 0.00% 33.84% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.36 2.10 4.57 6.85 4.31 13.27 8.83 -5.31%
EPS 0.55 -5.60 -3.60 0.37 0.28 1.97 4.71 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.09 0.05 0.13 0.16 0.16 0.00 0.1391 -6.99%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.81 0.42 0.91 1.28 0.72 1.35 0.81 29.42%
EPS 0.33 -1.11 -0.72 0.07 0.05 0.30 0.43 -4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0539 0.0099 0.0258 0.0299 0.0269 0.00 0.0127 27.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - - -
Price 0.05 0.08 0.06 0.13 0.13 0.00 0.00 -
P/RPS 0.79 3.80 1.31 1.90 3.02 0.00 0.00 -
P/EPS 9.15 -1.43 -1.67 34.82 46.43 0.00 0.00 -
EY 10.93 -70.00 -60.00 2.87 2.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.60 0.46 0.81 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 27/11/07 30/11/06 15/12/05 31/01/05 -
Price 0.05 0.09 0.04 0.12 0.15 0.00 0.00 -
P/RPS 0.79 4.28 0.87 1.75 3.48 0.00 0.00 -
P/EPS 9.15 -1.61 -1.11 32.14 53.57 0.00 0.00 -
EY 10.93 -62.22 -90.00 3.11 1.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.80 0.31 0.75 0.94 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