[NETX] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -243.3%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 33,716 26,794 30,852 48,618 35,762 37,420 34,380 -1.29%
PBT 54 -188 492 -4,155 3,157 -4,426 3,952 -94.26%
Tax -49 -190 -332 -251 -84 8,532 -768 -84.00%
NP 5 -378 160 -4,406 3,073 4,106 3,184 -98.64%
-
NP to SH 5 -378 160 -4,404 3,073 4,106 3,184 -98.64%
-
Tax Rate 90.74% - 67.48% - 2.66% - 19.43% -
Total Cost 33,710 27,172 30,692 53,024 32,689 33,314 31,196 5.29%
-
Net Worth 50,399 50,399 31,999 45,755 50,597 51,324 51,171 -1.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,399 50,399 31,999 45,755 50,597 51,324 51,171 -1.00%
NOSH 630,000 630,000 400,000 571,948 562,195 570,277 568,571 7.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.02% -1.41% 0.52% -9.06% 8.59% 10.97% 9.26% -
ROE 0.01% -0.75% 0.50% -9.63% 6.07% 8.00% 6.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.35 4.25 7.71 8.50 6.36 6.56 6.05 -7.86%
EPS 0.00 -0.06 0.04 -0.77 0.55 0.72 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.09 0.09 0.09 -7.54%
Adjusted Per Share Value based on latest NOSH - 568,559
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.59 2.86 3.29 5.18 3.81 3.99 3.67 -1.45%
EPS 0.00 -0.04 0.02 -0.47 0.33 0.44 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0537 0.0341 0.0488 0.0539 0.0547 0.0546 -1.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.03 0.04 0.05 0.05 0.05 0.06 0.05 -
P/RPS 0.56 0.94 0.65 0.59 0.79 0.91 0.83 -23.05%
P/EPS 3,543.97 -66.67 125.00 -6.49 9.15 8.33 8.93 5280.77%
EY 0.03 -1.50 0.80 -15.40 10.93 12.00 11.20 -98.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.63 0.63 0.56 0.67 0.56 -22.76%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 23/05/11 25/02/11 29/11/10 24/08/10 25/05/10 -
Price 0.04 0.04 0.04 0.05 0.05 0.06 0.05 -
P/RPS 0.75 0.94 0.52 0.59 0.79 0.91 0.83 -6.52%
P/EPS 4,725.30 -66.67 100.00 -6.49 9.15 8.33 8.93 6417.21%
EY 0.02 -1.50 1.00 -15.40 10.93 12.00 11.20 -98.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.63 0.56 0.67 0.56 -7.27%

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