[NETX] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 115.87%
YoY- 103.49%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 43,305 47,736 48,618 44,014 37,373 27,974 20,128 66.89%
PBT -6,462 -5,020 -4,155 4,391 881 -2,446 -5,798 7.51%
Tax -186 -142 -251 -275 -372 -404 -212 -8.37%
NP -6,648 -5,162 -4,406 4,116 509 -2,850 -6,010 6.97%
-
NP to SH -6,646 -5,160 -4,404 494 -3,113 -6,472 -9,636 -21.99%
-
Tax Rate - - - 6.26% 42.22% - - -
Total Cost 49,953 52,898 53,024 39,898 36,864 30,824 26,138 54.18%
-
Net Worth 45,799 31,999 45,484 56,700 51,422 51,171 30,549 31.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 45,799 31,999 45,484 56,700 51,422 51,171 30,549 31.08%
NOSH 572,500 400,000 568,559 630,000 571,363 568,571 339,444 41.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.35% -10.81% -9.06% 9.35% 1.36% -10.19% -29.86% -
ROE -14.51% -16.13% -9.68% 0.87% -6.05% -12.65% -31.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.56 11.93 8.55 6.99 6.54 4.92 5.93 17.62%
EPS -1.16 -1.29 -0.77 0.08 -0.54 -1.14 -2.84 -45.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.09 0.09 0.09 0.09 -7.57%
Adjusted Per Share Value based on latest NOSH - 630,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.62 5.09 5.18 4.69 3.98 2.98 2.15 66.75%
EPS -0.71 -0.55 -0.47 0.05 -0.33 -0.69 -1.03 -22.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0341 0.0485 0.0605 0.0548 0.0546 0.0326 30.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.04 0.05 0.05 0.05 0.06 0.05 0.10 -
P/RPS 0.53 0.42 0.58 0.72 0.92 1.02 1.69 -53.93%
P/EPS -3.45 -3.88 -6.46 63.77 -11.01 -4.39 -3.52 -1.33%
EY -29.02 -25.80 -15.49 1.57 -9.08 -22.77 -28.39 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.63 0.56 0.67 0.56 1.11 -41.32%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 25/02/11 29/11/10 24/08/10 25/05/10 25/02/10 -
Price 0.04 0.04 0.05 0.05 0.06 0.05 0.05 -
P/RPS 0.53 0.34 0.58 0.72 0.92 1.02 0.84 -26.49%
P/EPS -3.45 -3.10 -6.46 63.77 -11.01 -4.39 -1.76 56.82%
EY -29.02 -32.25 -15.49 1.57 -9.08 -22.77 -56.78 -36.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.63 0.56 0.67 0.56 0.56 -7.29%

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