[NETX] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -33.19%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 11,376 13,635 11,986 12,148 9,712 8,255 6,793 40.97%
PBT 960 641 652 928 1,388 174 441 67.88%
Tax 0 -59 0 0 0 -76 0 -
NP 960 582 652 928 1,388 98 441 67.88%
-
NP to SH 1,056 583 653 930 1,392 98 441 78.89%
-
Tax Rate 0.00% 9.20% 0.00% 0.00% 0.00% 43.68% 0.00% -
Total Cost 10,416 13,053 11,334 11,220 8,324 8,157 6,352 39.01%
-
Net Worth 30,171 29,082 27,999 27,555 25,309 26,133 25,219 12.68%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 30,171 29,082 27,999 27,555 25,309 26,133 25,219 12.68%
NOSH 188,571 181,764 174,999 172,222 158,181 163,333 157,618 12.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.44% 4.27% 5.44% 7.64% 14.29% 1.19% 6.50% -
ROE 3.50% 2.00% 2.33% 3.38% 5.50% 0.38% 1.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.03 7.50 6.85 7.05 6.14 5.05 4.31 25.06%
EPS 0.56 0.33 0.37 0.54 0.88 0.06 0.28 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 195,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.21 1.45 1.28 1.30 1.04 0.88 0.72 41.30%
EPS 0.11 0.06 0.07 0.10 0.15 0.01 0.05 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.031 0.0299 0.0294 0.027 0.0279 0.0269 12.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.10 0.11 0.13 0.17 0.17 0.15 0.13 -
P/RPS 1.66 1.47 1.90 2.41 2.77 2.97 3.02 -32.87%
P/EPS 17.86 34.30 34.82 31.48 19.32 250.00 46.43 -47.07%
EY 5.60 2.92 2.87 3.18 5.18 0.40 2.15 89.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.81 1.06 1.06 0.94 0.81 -15.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.09 0.08 0.12 0.14 0.17 0.17 0.15 -
P/RPS 1.49 1.07 1.75 1.98 2.77 3.36 3.48 -43.16%
P/EPS 16.07 24.94 32.14 25.93 19.32 283.33 53.57 -55.15%
EY 6.22 4.01 3.11 3.86 5.18 0.35 1.87 122.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.75 0.88 1.06 1.06 0.94 -29.17%

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