[NETX] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.09%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,961 7,570 8,276 7,506 7,425 7,272 6,769 20.58%
PBT 3,272 3,229 3,978 3,551 3,351 3,147 2,898 8.43%
Tax 52 41 43 0 -35 -27 -22 -
NP 3,324 3,270 4,021 3,551 3,316 3,120 2,876 10.14%
-
NP to SH 3,324 3,270 4,021 3,551 3,316 3,120 2,876 10.14%
-
Tax Rate -1.59% -1.27% -1.08% 0.00% 1.04% 0.86% 0.76% -
Total Cost 5,637 4,300 4,255 3,955 4,109 4,152 3,893 28.01%
-
Net Worth 17,397 16,305 15,790 11,941 10,981 5,830 8,658 59.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 893 893 893 429 - 380 803 7.34%
Div Payout % 26.87% 27.31% 22.21% 12.09% - 12.20% 27.92% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 17,397 16,305 15,790 11,941 10,981 5,830 8,658 59.30%
NOSH 95,225 93,333 92,777 85,847 85,726 49,408 40,610 76.59%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 37.09% 43.20% 48.59% 47.31% 44.66% 42.90% 42.49% -
ROE 19.11% 20.05% 25.46% 29.74% 30.20% 53.51% 33.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.41 8.11 8.92 8.74 8.66 14.72 16.67 -31.72%
EPS 3.49 3.50 4.33 4.14 3.87 6.31 7.08 -37.62%
DPS 0.94 0.96 0.96 0.50 0.00 0.77 1.98 -39.17%
NAPS 0.1827 0.1747 0.1702 0.1391 0.1281 0.118 0.2132 -9.78%
Adjusted Per Share Value based on latest NOSH - 85,847
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.96 0.81 0.88 0.80 0.79 0.78 0.72 21.16%
EPS 0.35 0.35 0.43 0.38 0.35 0.33 0.31 8.43%
DPS 0.10 0.10 0.10 0.05 0.00 0.04 0.09 7.28%
NAPS 0.0185 0.0174 0.0168 0.0127 0.0117 0.0062 0.0092 59.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 31/01/05 26/08/04 05/05/04 26/02/04 -
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