[NETX] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 22.64%
YoY- -72.84%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 14,051 13,635 12,503 10,938 8,693 8,608 8,830 36.26%
PBT 534 641 504 484 412 346 576 -4.91%
Tax -59 -59 -95 -95 -95 -95 73 -
NP 475 582 409 389 317 251 649 -18.77%
-
NP to SH 499 583 410 390 318 251 649 -16.05%
-
Tax Rate 11.05% 9.20% 18.85% 19.63% 23.06% 27.46% -12.67% -
Total Cost 13,576 13,053 12,094 10,549 8,376 8,357 8,181 40.12%
-
Net Worth 30,171 29,257 39,999 31,199 26,514 26,628 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 30,171 29,257 39,999 31,199 26,514 26,628 0 -
NOSH 188,571 182,857 250,000 195,000 165,714 166,428 150,000 16.46%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.38% 4.27% 3.27% 3.56% 3.65% 2.92% 7.35% -
ROE 1.65% 1.99% 1.03% 1.25% 1.20% 0.94% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.45 7.46 5.00 5.61 5.25 5.17 5.89 16.94%
EPS 0.26 0.32 0.16 0.20 0.19 0.15 0.43 -28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 195,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.50 1.45 1.33 1.17 0.93 0.92 0.94 36.51%
EPS 0.05 0.06 0.04 0.04 0.03 0.03 0.07 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.0312 0.0426 0.0333 0.0283 0.0284 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.10 0.11 0.13 0.17 0.17 0.15 0.13 -
P/RPS 1.34 1.48 2.60 3.03 3.24 2.90 2.21 -28.34%
P/EPS 37.79 34.50 79.27 85.00 88.59 99.46 30.05 16.49%
EY 2.65 2.90 1.26 1.18 1.13 1.01 3.33 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.81 1.06 1.06 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 27/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.09 0.08 0.12 0.14 0.17 0.17 0.15 -
P/RPS 1.21 1.07 2.40 2.50 3.24 3.29 2.55 -39.13%
P/EPS 34.01 25.09 73.17 70.00 88.59 112.72 34.67 -1.27%
EY 2.94 3.99 1.37 1.43 1.13 0.89 2.88 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.75 0.88 1.06 1.06 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