[NETX] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -0.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,044 7,332 6,768 6,572 5,730 5,320 3,414 62.14%
PBT 4,036 4,016 2,897 3,172 3,130 3,020 1,312 111.66%
Tax -24 -4 -22 -48 0 12 -8 108.14%
NP 4,012 4,012 2,875 3,124 3,130 3,032 1,304 111.68%
-
NP to SH 4,012 4,012 2,875 3,124 3,130 3,032 1,304 111.68%
-
Tax Rate 0.59% 0.10% 0.76% 1.51% 0.00% -0.40% 0.61% -
Total Cost 3,032 3,320 3,893 3,448 2,600 2,288 2,110 27.36%
-
Net Worth 10,981 5,830 8,633 7,942 7,428 6,344 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 404 529 - - 9,784 -
Div Payout % - - 14.08% 16.95% - - 750.33% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 10,981 5,830 8,633 7,942 7,428 6,344 0 -
NOSH 85,726 49,408 40,492 39,711 38,170 33,392 17,135 192.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 56.96% 54.72% 42.48% 47.53% 54.62% 56.99% 38.20% -
ROE 36.53% 68.81% 33.30% 39.33% 42.14% 47.79% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.22 14.84 16.71 16.55 15.01 15.93 19.92 -44.60%
EPS 4.68 8.12 7.10 7.87 8.20 9.08 7.61 -27.70%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 57.10 -
NAPS 0.1281 0.118 0.2132 0.20 0.1946 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,693
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.75 0.78 0.72 0.70 0.61 0.57 0.36 63.19%
EPS 0.43 0.43 0.31 0.33 0.33 0.32 0.14 111.44%
DPS 0.00 0.00 0.04 0.06 0.00 0.00 1.04 -
NAPS 0.0117 0.0062 0.0092 0.0085 0.0079 0.0068 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 05/05/04 26/02/04 13/11/03 17/07/03 11/04/03 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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