[NETX] QoQ Annualized Quarter Result on 31-Mar-2013

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -9.09%
YoY- -195.54%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,406 548 3,126 3,126 2,866 2,809 3,400 52.37%
PBT -2,144 -1,908 -19,561 -19,561 -17,931 -7,448 -4,358 -37.59%
Tax 0 0 2,654 2,654 2,433 0 0 -
NP -2,144 -1,908 -16,906 -16,906 -15,498 -7,448 -4,358 -37.59%
-
NP to SH -2,144 -1,908 -16,904 -16,904 -15,496 -7,448 -4,358 -37.59%
-
Tax Rate - - - - - - - -
Total Cost 8,550 2,456 20,033 20,033 18,364 10,257 7,758 6.67%
-
Net Worth 29,609 28,319 28,750 28,749 28,393 39,899 45,873 -25.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 29,609 28,319 28,750 28,749 28,393 39,899 45,873 -25.25%
NOSH 592,181 566,382 575,000 574,999 567,875 569,999 573,421 2.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -33.47% -348.18% -540.75% -540.75% -540.75% -265.12% -128.18% -
ROE -7.24% -6.74% -58.80% -58.80% -54.58% -18.67% -9.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.08 0.10 0.54 0.54 0.50 0.49 0.59 49.47%
EPS -0.36 -0.20 -2.97 -2.97 -2.72 -1.31 -0.76 -39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.07 0.08 -26.83%
Adjusted Per Share Value based on latest NOSH - 574,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.68 0.06 0.33 0.33 0.31 0.30 0.36 52.62%
EPS -0.23 -0.20 -1.80 -1.80 -1.65 -0.79 -0.46 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0302 0.0307 0.0307 0.0303 0.0425 0.0489 -25.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.07 0.075 0.085 0.08 0.08 0.05 0.13 -
P/RPS 6.47 77.52 15.63 14.71 15.85 10.14 21.92 -55.57%
P/EPS -19.33 -22.26 -2.89 -2.72 -2.93 -3.83 -17.11 8.44%
EY -5.17 -4.49 -34.59 -36.75 -34.11 -26.13 -5.85 -7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.70 1.60 1.60 0.71 1.63 -9.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 22/11/13 30/08/13 17/05/13 07/02/13 26/11/12 28/08/12 -
Price 0.07 0.075 0.07 0.09 0.075 0.09 0.08 -
P/RPS 6.47 77.52 12.87 16.55 14.86 18.26 13.49 -38.64%
P/EPS -19.33 -22.26 -2.38 -3.06 -2.75 -6.89 -10.53 49.75%
EY -5.17 -4.49 -42.00 -32.67 -36.38 -14.52 -9.50 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.40 1.80 1.50 1.29 1.00 25.06%

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