[NETX] QoQ Cumulative 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- 255.1%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Cumulative 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 8,990 6,074 2,428 8,255 5,095 3,744 136.15%
PBT 641 489 464 347 174 331 326 56.75%
Tax -59 0 0 0 -76 0 0 -
NP 582 489 464 347 98 331 326 47.00%
-
NP to SH 583 490 465 348 98 331 326 47.17%
-
Tax Rate 9.20% 0.00% 0.00% 0.00% 43.68% 0.00% 0.00% -
Total Cost 13,053 8,501 5,610 2,081 8,157 4,764 3,418 143.72%
-
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 - - - - - - 310 -
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 181,764 174,999 172,222 158,181 163,333 157,619 155,238 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% 1.75% 1.69% 1.38% 0.38% 1.31% 1.31% -
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 5.14 3.53 1.53 5.05 3.23 2.41 112.71%
EPS 0.33 0.28 0.27 0.22 0.06 0.21 0.21 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
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 0.96 0.65 0.26 0.88 0.54 0.40 135.42%
EPS 0.06 0.05 0.05 0.04 0.01 0.04 0.03 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
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 2.53 4.82 11.08 2.97 4.02 0.00 -
P/EPS 34.30 46.43 62.96 77.27 250.00 61.90 0.00 -
EY 2.92 2.15 1.59 1.29 0.40 1.62 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 2.34 3.97 11.08 3.36 4.64 0.00 -
P/EPS 24.94 42.86 51.85 77.27 283.33 71.43 0.00 -
EY 4.01 2.33 1.93 1.29 0.35 1.40 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