[NETX] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1320.41%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,635 11,986 12,148 9,712 8,255 6,793 7,488 48.95%
PBT 641 652 928 1,388 174 441 652 -1.12%
Tax -59 0 0 0 -76 0 0 -
NP 582 652 928 1,388 98 441 652 -7.27%
-
NP to SH 583 653 930 1,392 98 441 652 -7.16%
-
Tax Rate 9.20% 0.00% 0.00% 0.00% 43.68% 0.00% 0.00% -
Total Cost 13,053 11,334 11,220 8,324 8,157 6,352 6,836 53.73%
-
Net Worth 29,082 27,999 27,555 25,309 26,133 25,219 24,838 11.05%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 620 -
Div Payout % - - - - - - 95.24% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 29,082 27,999 27,555 25,309 26,133 25,219 24,838 11.05%
NOSH 181,764 174,999 172,222 158,181 163,333 157,618 155,238 11.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.27% 5.44% 7.64% 14.29% 1.19% 6.50% 8.71% -
ROE 2.00% 2.33% 3.38% 5.50% 0.38% 1.75% 2.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.50 6.85 7.05 6.14 5.05 4.31 4.82 34.17%
EPS 0.33 0.37 0.54 0.88 0.06 0.28 0.42 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
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 - 165,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.45 1.28 1.30 1.04 0.88 0.72 0.80 48.49%
EPS 0.06 0.07 0.10 0.15 0.01 0.05 0.07 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.031 0.0299 0.0294 0.027 0.0279 0.0269 0.0265 10.99%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.11 0.13 0.17 0.17 0.15 0.13 0.00 -
P/RPS 1.47 1.90 2.41 2.77 2.97 3.02 0.00 -
P/EPS 34.30 34.82 31.48 19.32 250.00 46.43 0.00 -
EY 2.92 2.87 3.18 5.18 0.40 2.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 1.06 1.06 0.94 0.81 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 -
Price 0.08 0.12 0.14 0.17 0.17 0.15 0.00 -
P/RPS 1.07 1.75 1.98 2.77 3.36 3.48 0.00 -
P/EPS 24.94 32.14 25.93 19.32 283.33 53.57 0.00 -
EY 4.01 3.11 3.86 5.18 0.35 1.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.88 1.06 1.06 0.94 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