[NETX] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -29.75%
YoY- 48.04%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 10,806 11,376 13,635 11,986 12,148 9,712 8,255 19.68%
PBT 90 960 641 652 928 1,388 174 -35.58%
Tax 0 0 -59 0 0 0 -76 -
NP 90 960 582 652 928 1,388 98 -5.52%
-
NP to SH 142 1,056 583 653 930 1,392 98 28.07%
-
Tax Rate 0.00% 0.00% 9.20% 0.00% 0.00% 0.00% 43.68% -
Total Cost 10,716 10,416 13,053 11,334 11,220 8,324 8,157 19.97%
-
Net Worth 28,399 30,171 29,082 27,999 27,555 25,309 26,133 5.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 28,399 30,171 29,082 27,999 27,555 25,309 26,133 5.70%
NOSH 177,500 188,571 181,764 174,999 172,222 158,181 163,333 5.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.83% 8.44% 4.27% 5.44% 7.64% 14.29% 1.19% -
ROE 0.50% 3.50% 2.00% 2.33% 3.38% 5.50% 0.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.09 6.03 7.50 6.85 7.05 6.14 5.05 13.30%
EPS 0.08 0.56 0.33 0.37 0.54 0.88 0.06 21.16%
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 - 250,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.15 1.21 1.45 1.28 1.30 1.04 0.88 19.54%
EPS 0.02 0.11 0.06 0.07 0.10 0.15 0.01 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0322 0.031 0.0299 0.0294 0.027 0.0279 5.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.06 0.10 0.11 0.13 0.17 0.17 0.15 -
P/RPS 0.99 1.66 1.47 1.90 2.41 2.77 2.97 -51.95%
P/EPS 75.00 17.86 34.30 34.82 31.48 19.32 250.00 -55.21%
EY 1.33 5.60 2.92 2.87 3.18 5.18 0.40 122.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.63 0.69 0.81 1.06 1.06 0.94 -45.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 27/02/08 27/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.06 0.09 0.08 0.12 0.14 0.17 0.17 -
P/RPS 0.99 1.49 1.07 1.75 1.98 2.77 3.36 -55.75%
P/EPS 75.00 16.07 24.94 32.14 25.93 19.32 283.33 -58.80%
EY 1.33 6.22 4.01 3.11 3.86 5.18 0.35 143.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.50 0.75 0.88 1.06 1.06 -49.56%

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