[NETX] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.2%
YoY- 132.27%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 48,618 20,128 9,666 13,635 8,608 13,197 8,276 34.30%
PBT -4,155 -5,798 -11,899 641 346 2,349 3,978 -
Tax -251 -212 20 -59 -95 70 43 -
NP -4,406 -6,010 -11,879 582 251 2,419 4,021 -
-
NP to SH -4,404 -9,636 -11,380 583 251 2,419 4,021 -
-
Tax Rate - - - 9.20% 27.46% -2.98% -1.08% -
Total Cost 53,024 26,138 21,545 13,053 8,357 10,778 4,255 52.23%
-
Net Worth 45,484 30,549 16,758 29,257 26,628 21,494 15,790 19.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 704 893 -
Div Payout % - - - - - 29.13% 22.21% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 45,484 30,549 16,758 29,257 26,628 21,494 15,790 19.27%
NOSH 568,559 339,444 186,205 182,857 166,428 102,352 92,777 35.25%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -9.06% -29.86% -122.89% 4.27% 2.92% 18.33% 48.59% -
ROE -9.68% -31.54% -67.91% 1.99% 0.94% 11.25% 25.46% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.55 5.93 5.19 7.46 5.17 12.89 8.92 -0.70%
EPS -0.77 -2.84 -6.11 0.32 0.15 2.36 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.96 -
NAPS 0.08 0.09 0.09 0.16 0.16 0.21 0.1702 -11.81%
Adjusted Per Share Value based on latest NOSH - 182,857
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.18 2.15 1.03 1.45 0.92 1.41 0.88 34.35%
EPS -0.47 -1.03 -1.21 0.06 0.03 0.26 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.10 -
NAPS 0.0485 0.0326 0.0179 0.0312 0.0284 0.0229 0.0168 19.31%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - - -
Price 0.05 0.10 0.04 0.11 0.15 0.00 0.00 -
P/RPS 0.58 1.69 0.77 1.48 2.90 0.00 0.00 -
P/EPS -6.46 -3.52 -0.65 34.50 99.46 0.00 0.00 -
EY -15.49 -28.39 -152.79 2.90 1.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.11 0.44 0.69 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 -
Price 0.05 0.05 0.04 0.08 0.17 0.00 0.00 -
P/RPS 0.58 0.84 0.77 1.07 3.29 0.00 0.00 -
P/EPS -6.46 -1.76 -0.65 25.09 112.72 0.00 0.00 -
EY -15.49 -56.78 -152.79 3.99 0.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.44 0.50 1.06 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