[NETX] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2618.92%
YoY- 103.29%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,809 3,400 5,192 35,503 33,716 26,794 30,852 -79.67%
PBT -7,448 -4,358 -5,720 392 54 -188 492 -
Tax 0 0 0 -249 -49 -190 -332 -
NP -7,448 -4,358 -5,720 143 5 -378 160 -
-
NP to SH -7,448 -4,358 -5,720 145 5 -378 160 -
-
Tax Rate - - - 63.52% 90.74% - 67.48% -
Total Cost 10,257 7,758 10,912 35,360 33,710 27,172 30,692 -51.74%
-
Net Worth 39,899 45,873 45,759 38,666 50,399 50,399 31,999 15.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,899 45,873 45,759 38,666 50,399 50,399 31,999 15.80%
NOSH 569,999 573,421 572,000 483,333 630,000 630,000 400,000 26.55%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -265.12% -128.18% -110.17% 0.40% 0.02% -1.41% 0.52% -
ROE -18.67% -9.50% -12.50% 0.38% 0.01% -0.75% 0.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.49 0.59 0.91 7.35 5.35 4.25 7.71 -83.99%
EPS -1.31 -0.76 -1.00 0.03 0.00 -0.06 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.08 0.08 -8.49%
Adjusted Per Share Value based on latest NOSH - 705,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.30 0.36 0.55 3.79 3.59 2.86 3.29 -79.65%
EPS -0.79 -0.46 -0.61 0.02 0.00 -0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0489 0.0488 0.0412 0.0537 0.0537 0.0341 15.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.05 0.13 0.12 0.04 0.03 0.04 0.05 -
P/RPS 10.14 21.92 13.22 0.54 0.56 0.94 0.65 521.21%
P/EPS -3.83 -17.11 -12.00 133.33 3,543.97 -66.67 125.00 -
EY -26.13 -5.85 -8.33 0.75 0.03 -1.50 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.63 1.50 0.50 0.38 0.50 0.63 8.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 15/05/12 28/02/12 29/11/11 26/08/11 23/05/11 -
Price 0.09 0.08 0.22 0.05 0.04 0.04 0.04 -
P/RPS 18.26 13.49 24.24 0.68 0.75 0.94 0.52 965.40%
P/EPS -6.89 -10.53 -22.00 166.67 4,725.30 -66.67 100.00 -
EY -14.52 -9.50 -4.55 0.60 0.02 -1.50 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.00 2.75 0.63 0.50 0.50 0.50 87.78%

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