[NETX] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.23%
YoY- -983.51%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 402 5,684 10,115 716 2,559 3,646 1,401 -18.77%
PBT -749 -217 1,225 -2,102 -195 117 45 -
Tax 0 -12 32 0 0 0 0 -
NP -749 -229 1,257 -2,102 -195 117 45 -
-
NP to SH -749 -229 1,257 -2,102 -194 117 45 -
-
Tax Rate - - -2.61% - - 0.00% 0.00% -
Total Cost 1,151 5,913 8,858 2,818 2,754 3,529 1,356 -2.69%
-
Net Worth 46,092 45,799 51,422 13,021 31,039 31,199 23,999 11.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 44 -
Div Payout % - - - - - - 100.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 46,092 45,799 51,422 13,021 31,039 31,199 23,999 11.47%
NOSH 576,153 572,500 571,363 186,017 193,999 195,000 150,000 25.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -186.32% -4.03% 12.43% -293.58% -7.62% 3.21% 3.21% -
ROE -1.63% -0.50% 2.44% -16.14% -0.63% 0.38% 0.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.07 0.99 1.77 0.38 1.32 1.87 0.93 -34.99%
EPS -0.13 -0.04 0.22 -1.13 -0.10 0.06 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.08 0.08 0.09 0.07 0.16 0.16 0.16 -10.90%
Adjusted Per Share Value based on latest NOSH - 186,017
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.04 0.61 1.08 0.08 0.27 0.39 0.15 -19.75%
EPS -0.08 -0.02 0.13 -0.22 -0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0488 0.0548 0.0139 0.0331 0.0333 0.0256 11.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.13 0.04 0.06 0.06 0.06 0.17 0.00 -
P/RPS 186.32 4.03 3.39 15.59 4.55 9.09 0.00 -
P/EPS -100.00 -100.00 27.27 -5.31 -60.00 283.33 0.00 -
EY -1.00 -1.00 3.67 -18.83 -1.67 0.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.50 0.67 0.86 0.38 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 24/08/10 27/08/09 29/08/08 29/08/07 29/08/06 -
Price 0.08 0.04 0.06 0.05 0.06 0.14 0.00 -
P/RPS 114.66 4.03 3.39 12.99 4.55 7.49 0.00 -
P/EPS -61.54 -100.00 27.27 -4.42 -60.00 233.33 0.00 -
EY -1.63 -1.00 3.67 -22.60 -1.67 0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.50 0.67 0.71 0.38 0.88 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