[NETX] YoY Quarter Result on 30-Sep-2013 [#1]

Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 58.52%
YoY- 86.0%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 383 1,040 1,241 137 1,298 7,713 8,595 -38.00%
PBT -1,205 441 -319 -477 -1,430 123 988 -
Tax -2 0 0 0 0 -83 -192 -50.41%
NP -1,207 441 -319 -477 -1,430 40 796 -
-
NP to SH -1,174 436 -319 -477 -1,430 40 796 -
-
Tax Rate - 0.00% - - - 67.48% 19.43% -
Total Cost 1,590 599 1,560 614 2,728 7,673 7,799 -21.68%
-
Net Worth 37,533 18,685 31,899 29,812 45,759 31,999 51,171 -4.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 37,533 18,685 31,899 29,812 45,759 31,999 51,171 -4.65%
NOSH 1,251,106 622,857 637,999 596,250 572,000 400,000 568,571 12.88%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -315.14% 42.40% -25.71% -348.18% -110.17% 0.52% 9.26% -
ROE -3.13% 2.33% -1.00% -1.60% -3.13% 0.13% 1.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.03 0.17 0.19 0.02 0.23 1.93 1.51 -45.24%
EPS -0.09 0.07 -0.05 -0.08 -0.25 0.01 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.05 0.05 0.08 0.08 0.09 -15.53%
Adjusted Per Share Value based on latest NOSH - 596,250
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.04 0.11 0.13 0.01 0.14 0.82 0.92 -38.23%
EPS -0.13 0.05 -0.03 -0.05 -0.15 0.00 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0199 0.034 0.0318 0.0488 0.0341 0.0546 -4.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.03 0.035 0.08 0.075 0.12 0.05 0.05 -
P/RPS 98.00 20.96 41.13 326.41 52.88 2.59 3.31 68.31%
P/EPS -31.97 50.00 -160.00 -93.75 -48.00 500.00 35.71 -
EY -3.13 2.00 -0.63 -1.07 -2.08 0.20 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 1.60 1.50 1.50 0.63 0.56 9.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 25/11/15 24/11/14 22/11/13 15/05/12 23/05/11 25/05/10 -
Price 0.02 0.055 0.07 0.075 0.22 0.04 0.05 -
P/RPS 65.33 32.94 35.99 326.41 96.95 2.07 3.31 58.14%
P/EPS -21.31 78.57 -140.00 -93.75 -88.00 400.00 35.71 -
EY -4.69 1.27 -0.71 -1.07 -1.14 0.25 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.83 1.40 1.50 2.75 0.50 0.56 2.79%

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