[NETX] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.13%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 12,964 14,051 13,635 12,503 10,938 8,693 8,608 31.42%
PBT 222 534 641 504 484 412 346 -25.62%
Tax -59 -59 -59 -95 -95 -95 -95 -27.22%
NP 163 475 582 409 389 317 251 -25.02%
-
NP to SH 188 499 583 410 390 318 251 -17.53%
-
Tax Rate 26.58% 11.05% 9.20% 18.85% 19.63% 23.06% 27.46% -
Total Cost 12,801 13,576 13,053 12,094 10,549 8,376 8,357 32.91%
-
Net Worth 31,039 30,171 29,257 39,999 31,199 26,514 26,628 10.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 31,039 30,171 29,257 39,999 31,199 26,514 26,628 10.76%
NOSH 193,999 188,571 182,857 250,000 195,000 165,714 166,428 10.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.26% 3.38% 4.27% 3.27% 3.56% 3.65% 2.92% -
ROE 0.61% 1.65% 1.99% 1.03% 1.25% 1.20% 0.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.68 7.45 7.46 5.00 5.61 5.25 5.17 18.64%
EPS 0.10 0.26 0.32 0.16 0.20 0.19 0.15 -23.70%
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 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.38 1.50 1.45 1.33 1.17 0.93 0.92 31.06%
EPS 0.02 0.05 0.06 0.04 0.04 0.03 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0322 0.0312 0.0426 0.0333 0.0283 0.0284 10.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.06 0.10 0.11 0.13 0.17 0.17 0.15 -
P/RPS 0.90 1.34 1.48 2.60 3.03 3.24 2.90 -54.19%
P/EPS 61.91 37.79 34.50 79.27 85.00 88.59 99.46 -27.11%
EY 1.62 2.65 2.90 1.26 1.18 1.13 1.01 37.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.63 0.69 0.81 1.06 1.06 0.94 -45.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 27/02/08 27/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.06 0.09 0.08 0.12 0.14 0.17 0.17 -
P/RPS 0.90 1.21 1.07 2.40 2.50 3.24 3.29 -57.89%
P/EPS 61.91 34.01 25.09 73.17 70.00 88.59 112.72 -32.95%
EY 1.62 2.94 3.99 1.37 1.43 1.13 0.89 49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.50 0.75 0.88 1.06 1.06 -49.56%

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