[NETX] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.79%
YoY- -55.41%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,420 34,380 20,128 3,914 2,930 2,996 9,717 146.29%
PBT -4,426 3,952 -5,798 -10,428 -8,932 -9,456 -11,272 -46.47%
Tax 8,532 -768 -213 0 0 0 0 -
NP 4,106 3,184 -6,011 -10,428 -8,932 -9,456 -11,272 -
-
NP to SH 4,106 3,184 -6,010 -10,422 -8,924 -9,472 -11,361 -
-
Tax Rate - 19.43% - - - - - -
Total Cost 33,314 31,196 26,139 14,342 11,862 12,452 20,989 36.18%
-
Net Worth 51,324 51,171 20,260 9,305 13,014 14,916 16,762 111.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 51,324 51,171 20,260 9,305 13,014 14,916 16,762 111.29%
NOSH 570,277 568,571 225,112 186,119 185,916 186,456 186,245 111.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.97% 9.26% -29.86% -266.38% -304.85% -315.62% -116.00% -
ROE 8.00% 6.22% -29.66% -112.00% -68.57% -63.50% -67.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.56 6.05 8.94 2.10 1.58 1.61 5.22 16.50%
EPS 0.72 0.56 -2.67 -5.60 -4.80 -5.08 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.05 0.07 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 186,388
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.99 3.67 2.15 0.42 0.31 0.32 1.04 145.67%
EPS 0.44 0.34 -0.64 -1.11 -0.95 -1.01 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0546 0.0216 0.0099 0.0139 0.0159 0.0179 111.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.05 0.10 0.08 0.06 0.03 0.04 -
P/RPS 0.91 0.83 1.12 3.80 3.81 1.87 0.77 11.81%
P/EPS 8.33 8.93 -3.75 -1.43 -1.25 -0.59 -0.66 -
EY 12.00 11.20 -26.70 -70.00 -80.00 -169.33 -152.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 1.11 1.60 0.86 0.38 0.44 32.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.06 0.05 0.05 0.09 0.05 0.05 0.04 -
P/RPS 0.91 0.83 0.56 4.28 3.17 3.11 0.77 11.81%
P/EPS 8.33 8.93 -1.87 -1.61 -1.04 -0.98 -0.66 -
EY 12.00 11.20 -53.40 -62.22 -96.00 -101.60 -152.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.56 1.80 0.71 0.63 0.44 32.45%

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