[NETX] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 103.63%
YoY- -94.97%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 35,503 33,716 26,794 30,852 48,618 35,762 37,420 -3.43%
PBT 392 54 -188 492 -4,155 3,157 -4,426 -
Tax -249 -49 -190 -332 -251 -84 8,532 -
NP 143 5 -378 160 -4,406 3,073 4,106 -89.26%
-
NP to SH 145 5 -378 160 -4,404 3,073 4,106 -89.17%
-
Tax Rate 63.52% 90.74% - 67.48% - 2.66% - -
Total Cost 35,360 33,710 27,172 30,692 53,024 32,689 33,314 4.04%
-
Net Worth 38,666 50,399 50,399 31,999 45,755 50,597 51,324 -17.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 38,666 50,399 50,399 31,999 45,755 50,597 51,324 -17.16%
NOSH 483,333 630,000 630,000 400,000 571,948 562,195 570,277 -10.41%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.40% 0.02% -1.41% 0.52% -9.06% 8.59% 10.97% -
ROE 0.38% 0.01% -0.75% 0.50% -9.63% 6.07% 8.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.35 5.35 4.25 7.71 8.50 6.36 6.56 7.85%
EPS 0.03 0.00 -0.06 0.04 -0.77 0.55 0.72 -87.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.79 3.59 2.86 3.29 5.18 3.81 3.99 -3.36%
EPS 0.02 0.00 -0.04 0.02 -0.47 0.33 0.44 -87.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0537 0.0537 0.0341 0.0488 0.0539 0.0547 -17.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.04 0.03 0.04 0.05 0.05 0.05 0.06 -
P/RPS 0.54 0.56 0.94 0.65 0.59 0.79 0.91 -29.31%
P/EPS 133.33 3,543.97 -66.67 125.00 -6.49 9.15 8.33 531.91%
EY 0.75 0.03 -1.50 0.80 -15.40 10.93 12.00 -84.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.50 0.63 0.63 0.56 0.67 -17.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 0.05 0.04 0.04 0.04 0.05 0.05 0.06 -
P/RPS 0.68 0.75 0.94 0.52 0.59 0.79 0.91 -17.60%
P/EPS 166.67 4,725.30 -66.67 100.00 -6.49 9.15 8.33 633.00%
EY 0.60 0.02 -1.50 1.00 -15.40 10.93 12.00 -86.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.50 0.50 0.63 0.56 0.67 -4.01%

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