[NETX] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 88.53%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,609 2,145 1,689 1,833 1,839 2,064 1,536 42.13%
PBT 945 1,015 1,014 1,004 518 815 810 10.77%
Tax 57 -2 -11 -1 14 -37 -3 -
NP 1,002 1,013 1,003 1,003 532 778 807 15.44%
-
NP to SH 1,002 1,013 1,003 1,003 532 778 807 15.44%
-
Tax Rate -6.03% 0.20% 1.08% 0.10% -2.70% 4.54% 0.37% -
Total Cost 1,607 1,132 686 830 1,307 1,286 729 68.97%
-
Net Worth 15,790 11,941 10,981 5,830 8,658 7,938 7,407 65.25%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 463 429 - - - - 380 14.00%
Div Payout % 46.30% 42.37% - - - - 47.17% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 15,790 11,941 10,981 5,830 8,658 7,938 7,407 65.25%
NOSH 92,777 85,847 85,726 49,408 40,610 39,693 38,066 80.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 38.41% 47.23% 59.38% 54.72% 28.93% 37.69% 52.54% -
ROE 6.35% 8.48% 9.13% 17.20% 6.14% 9.80% 10.89% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.81 2.50 1.97 3.71 4.53 5.20 4.04 -21.41%
EPS 1.08 1.18 1.17 2.03 1.31 1.96 2.12 -36.08%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 1.00 -36.87%
NAPS 0.1702 0.1391 0.1281 0.118 0.2132 0.20 0.1946 -8.50%
Adjusted Per Share Value based on latest NOSH - 49,408
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.28 0.23 0.18 0.20 0.20 0.22 0.16 44.97%
EPS 0.11 0.11 0.11 0.11 0.06 0.08 0.09 14.24%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.04 15.96%
NAPS 0.0168 0.0127 0.0117 0.0062 0.0092 0.0085 0.0079 64.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 31/01/05 26/08/04 05/05/04 26/02/04 13/11/03 17/07/03 -
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