[NETX] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 74.11%
YoY- 78.99%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,477 7,069 3,875 3,721 23,806 43,305 37,373 -25.54%
PBT -10,908 -7,245 -4,003 -3,175 -1,693 -6,462 881 -
Tax -1,634 -863 789 -82 -154 -186 -372 25.52%
NP -12,542 -8,108 -3,214 -3,257 -1,847 -6,648 509 -
-
NP to SH -12,457 -8,081 -3,212 -3,257 -1,845 -6,646 -3,113 23.74%
-
Tax Rate - - - - - - 42.22% -
Total Cost 18,019 15,177 7,089 6,978 25,653 49,953 36,864 -10.41%
-
Net Worth 37,533 18,893 30,999 29,749 46,092 45,799 51,422 -4.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 37,533 18,893 30,999 29,749 46,092 45,799 51,422 -4.72%
NOSH 1,251,106 629,772 619,999 594,999 576,153 572,500 571,363 12.79%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -228.99% -114.70% -82.94% -87.53% -7.76% -15.35% 1.36% -
ROE -33.19% -42.77% -10.36% -10.95% -4.00% -14.51% -6.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.44 1.12 0.63 0.63 4.13 7.56 6.54 -33.93%
EPS -1.00 -1.28 -0.52 -0.55 -0.32 -1.16 -0.54 9.92%
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 -15.52%
Adjusted Per Share Value based on latest NOSH - 594,999
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.58 0.75 0.41 0.40 2.54 4.62 3.98 -25.61%
EPS -1.33 -0.86 -0.34 -0.35 -0.20 -0.71 -0.33 23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0201 0.0331 0.0317 0.0491 0.0488 0.0548 -4.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.025 0.05 0.07 0.07 0.13 0.04 0.06 -
P/RPS 5.71 4.45 11.20 11.19 3.15 0.53 0.92 32.37%
P/EPS -2.51 -3.90 -13.51 -12.79 -40.60 -3.45 -11.01 -20.31%
EY -39.83 -25.66 -7.40 -7.82 -2.46 -29.02 -9.08 25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.67 1.40 1.40 1.63 0.50 0.67 3.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 21/02/17 18/02/16 13/02/15 26/02/14 28/08/12 26/08/11 24/08/10 -
Price 0.025 0.045 0.055 0.07 0.08 0.04 0.06 -
P/RPS 5.71 4.01 8.80 11.19 1.94 0.53 0.92 32.37%
P/EPS -2.51 -3.51 -10.62 -12.79 -24.98 -3.45 -11.01 -20.31%
EY -39.83 -28.51 -9.42 -7.82 -4.00 -29.02 -9.08 25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.50 1.10 1.40 1.00 0.50 0.67 3.34%

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