[NETX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1086.21%
YoY- -3675.0%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,866 2,107 1,700 1,298 35,503 25,287 13,397 -64.06%
PBT -17,931 -5,586 -2,179 -1,430 392 41 -94 3161.42%
Tax 2,433 0 0 0 -249 -37 -95 -
NP -15,498 -5,586 -2,179 -1,430 143 4 -189 1762.41%
-
NP to SH -15,496 -5,586 -2,179 -1,430 145 4 -189 1762.25%
-
Tax Rate - - - - 63.52% 90.24% - -
Total Cost 18,364 7,693 3,879 2,728 35,360 25,283 13,586 22.13%
-
Net Worth 28,393 39,899 45,873 45,759 38,666 50,399 50,399 -31.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 28,393 39,899 45,873 45,759 38,666 50,399 50,399 -31.66%
NOSH 567,875 569,999 573,421 572,000 483,333 630,000 630,000 -6.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -540.75% -265.12% -128.18% -110.17% 0.40% 0.02% -1.41% -
ROE -54.58% -14.00% -4.75% -3.13% 0.38% 0.01% -0.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.50 0.37 0.30 0.23 7.35 4.01 2.13 -61.77%
EPS -2.72 -0.98 -0.38 -0.25 0.03 0.00 -0.03 1890.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.08 0.08 0.08 0.08 0.08 -26.79%
Adjusted Per Share Value based on latest NOSH - 572,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.31 0.22 0.18 0.14 3.79 2.70 1.43 -63.74%
EPS -1.65 -0.60 -0.23 -0.15 0.02 0.00 -0.02 1769.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0425 0.0489 0.0488 0.0412 0.0537 0.0537 -31.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.05 0.13 0.12 0.04 0.03 0.04 -
P/RPS 15.85 13.53 43.85 52.88 0.54 0.75 1.88 311.56%
P/EPS -2.93 -5.10 -34.21 -48.00 133.33 4,725.00 -133.33 -92.06%
EY -34.11 -19.60 -2.92 -2.08 0.75 0.02 -0.75 1159.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.71 1.63 1.50 0.50 0.38 0.50 116.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 26/11/12 28/08/12 15/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.075 0.09 0.08 0.22 0.05 0.04 0.04 -
P/RPS 14.86 24.35 26.98 96.95 0.68 1.00 1.88 294.32%
P/EPS -2.75 -9.18 -21.05 -88.00 166.67 6,300.00 -133.33 -92.39%
EY -36.38 -10.89 -4.75 -1.14 0.60 0.02 -0.75 1214.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.29 1.00 2.75 0.63 0.50 0.50 107.31%

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