[NETX] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.24%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 13,635 8,608 13,197 8,276 6,769 19.11%
PBT 641 346 2,349 3,978 2,898 -31.40%
Tax -59 -95 70 43 -22 27.94%
NP 582 251 2,419 4,021 2,876 -32.91%
-
NP to SH 583 251 2,419 4,021 2,876 -32.88%
-
Tax Rate 9.20% 27.46% -2.98% -1.08% 0.76% -
Total Cost 13,053 8,357 10,778 4,255 3,893 35.29%
-
Net Worth 29,257 26,628 21,494 15,790 8,658 35.55%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 704 893 803 -
Div Payout % - - 29.13% 22.21% 27.92% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,257 26,628 21,494 15,790 8,658 35.55%
NOSH 182,857 166,428 102,352 92,777 40,610 45.63%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.27% 2.92% 18.33% 48.59% 42.49% -
ROE 1.99% 0.94% 11.25% 25.46% 33.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.46 5.17 12.89 8.92 16.67 -18.19%
EPS 0.32 0.15 2.36 4.33 7.08 -53.86%
DPS 0.00 0.00 0.69 0.96 1.98 -
NAPS 0.16 0.16 0.21 0.1702 0.2132 -6.92%
Adjusted Per Share Value based on latest NOSH - 92,777
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.45 0.92 1.41 0.88 0.72 19.11%
EPS 0.06 0.03 0.26 0.43 0.31 -33.65%
DPS 0.00 0.00 0.08 0.10 0.09 -
NAPS 0.0312 0.0284 0.0229 0.0168 0.0092 35.67%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 - - - -
Price 0.11 0.15 0.00 0.00 0.00 -
P/RPS 1.48 2.90 0.00 0.00 0.00 -
P/EPS 34.50 99.46 0.00 0.00 0.00 -
EY 2.90 1.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.08 0.17 0.00 0.00 0.00 -
P/RPS 1.07 3.29 0.00 0.00 0.00 -
P/EPS 25.09 112.72 0.00 0.00 0.00 -
EY 3.99 0.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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