[NETX] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.24%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,071 8,961 7,570 8,276 7,506 7,425 7,272 40.14%
PBT 3,049 3,272 3,229 3,978 3,551 3,351 3,147 -2.08%
Tax 54 52 41 43 0 -35 -27 -
NP 3,103 3,324 3,270 4,021 3,551 3,316 3,120 -0.36%
-
NP to SH 3,103 3,324 3,270 4,021 3,551 3,316 3,120 -0.36%
-
Tax Rate -1.77% -1.59% -1.27% -1.08% 0.00% 1.04% 0.86% -
Total Cost 8,968 5,637 4,300 4,255 3,955 4,109 4,152 67.01%
-
Net Worth 18,139 17,397 16,305 15,790 11,941 10,981 5,830 112.97%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 463 893 893 893 429 - 380 14.06%
Div Payout % 14.95% 26.87% 27.31% 22.21% 12.09% - 12.20% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,139 17,397 16,305 15,790 11,941 10,981 5,830 112.97%
NOSH 95,421 95,225 93,333 92,777 85,847 85,726 49,408 55.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.71% 37.09% 43.20% 48.59% 47.31% 44.66% 42.90% -
ROE 17.11% 19.11% 20.05% 25.46% 29.74% 30.20% 53.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.65 9.41 8.11 8.92 8.74 8.66 14.72 -9.60%
EPS 3.25 3.49 3.50 4.33 4.14 3.87 6.31 -35.71%
DPS 0.49 0.94 0.96 0.96 0.50 0.00 0.77 -25.99%
NAPS 0.1901 0.1827 0.1747 0.1702 0.1391 0.1281 0.118 37.38%
Adjusted Per Share Value based on latest NOSH - 92,777
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.29 0.96 0.81 0.88 0.80 0.79 0.78 39.80%
EPS 0.33 0.35 0.35 0.43 0.38 0.35 0.33 0.00%
DPS 0.05 0.10 0.10 0.10 0.05 0.00 0.04 16.02%
NAPS 0.0193 0.0185 0.0174 0.0168 0.0127 0.0117 0.0062 113.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/12/05 29/08/05 26/05/05 28/02/05 31/01/05 26/08/04 05/05/04 -
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