[NETX] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 100.0%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,127 8,276 5,667 3,522 1,833 6,768 4,929 -62.57%
PBT 255 4,083 3,033 2,018 1,004 2,897 2,379 -77.40%
Tax -3 33 -14 -12 -1 -22 -36 -80.89%
NP 252 4,116 3,019 2,006 1,003 2,875 2,343 -77.35%
-
NP to SH 252 4,116 3,019 2,006 1,003 2,875 2,343 -77.35%
-
Tax Rate 1.18% -0.81% 0.46% 0.59% 0.10% 0.76% 1.51% -
Total Cost 875 4,160 2,648 1,516 830 3,893 2,586 -51.41%
-
Net Worth 16,305 14,892 11,896 10,981 5,830 8,633 7,942 61.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 427 - - 404 397 -
Div Payout % - - 14.16% - - 14.08% 16.95% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 16,305 14,892 11,896 10,981 5,830 8,633 7,942 61.46%
NOSH 93,333 78,382 85,524 85,726 49,408 40,492 39,711 76.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 22.36% 49.73% 53.27% 56.96% 54.72% 42.48% 47.53% -
ROE 1.55% 27.64% 25.38% 18.27% 17.20% 33.30% 29.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.21 10.56 6.63 4.11 3.71 16.71 12.41 -78.78%
EPS 0.27 4.75 3.53 2.34 2.03 7.10 5.90 -87.18%
DPS 0.00 0.00 0.50 0.00 0.00 1.00 1.00 -
NAPS 0.1747 0.19 0.1391 0.1281 0.118 0.2132 0.20 -8.61%
Adjusted Per Share Value based on latest NOSH - 85,726
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.12 0.88 0.60 0.38 0.20 0.72 0.53 -62.81%
EPS 0.03 0.44 0.32 0.21 0.11 0.31 0.25 -75.63%
DPS 0.00 0.00 0.05 0.00 0.00 0.04 0.04 -
NAPS 0.0174 0.0159 0.0127 0.0117 0.0062 0.0092 0.0085 61.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 31/01/05 26/08/04 05/05/04 26/02/04 13/11/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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