[NETX] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 74.11%
YoY- 78.99%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,757 4,653 3,817 3,721 1,414 1,684 1,686 126.58%
PBT -4,288 -4,446 -2,645 -3,175 -14,925 -17,855 -17,454 -60.74%
Tax 789 789 0 -82 2,345 2,345 2,345 -51.59%
NP -3,499 -3,657 -2,645 -3,257 -12,580 -15,510 -15,109 -62.25%
-
NP to SH -3,497 -3,655 -2,645 -3,257 -12,580 -15,510 -15,109 -62.26%
-
Tax Rate - - - - - - - -
Total Cost 9,256 8,310 6,462 6,978 13,994 17,194 16,795 -32.75%
-
Net Worth 31,899 31,300 30,214 29,749 29,812 28,749 28,749 7.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,899 31,300 30,214 29,749 29,812 28,749 28,749 7.17%
NOSH 637,999 626,000 604,285 594,999 596,250 574,999 574,999 7.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -60.78% -78.59% -69.30% -87.53% -889.67% -921.02% -896.14% -
ROE -10.96% -11.68% -8.75% -10.95% -42.20% -53.95% -52.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.90 0.74 0.63 0.63 0.24 0.29 0.29 112.61%
EPS -0.55 -0.58 -0.44 -0.55 -2.11 -2.70 -2.63 -64.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 594,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.61 0.50 0.41 0.40 0.15 0.18 0.18 125.44%
EPS -0.37 -0.39 -0.28 -0.35 -1.34 -1.65 -1.61 -62.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0334 0.0322 0.0317 0.0318 0.0307 0.0307 7.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.08 0.075 0.075 0.07 0.075 0.085 0.08 -
P/RPS 8.87 10.09 11.87 11.19 31.63 29.02 27.28 -52.68%
P/EPS -14.60 -12.85 -17.13 -12.79 -3.55 -3.15 -3.04 184.38%
EY -6.85 -7.78 -5.84 -7.82 -28.13 -31.73 -32.85 -64.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.50 1.50 1.40 1.50 1.70 1.60 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 29/05/14 26/02/14 22/11/13 30/08/13 17/05/13 -
Price 0.07 0.07 0.07 0.07 0.075 0.07 0.09 -
P/RPS 7.76 9.42 11.08 11.19 31.63 23.90 30.69 -59.98%
P/EPS -12.77 -11.99 -15.99 -12.79 -3.55 -2.60 -3.43 140.02%
EY -7.83 -8.34 -6.25 -7.82 -28.13 -38.53 -29.20 -58.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.40 1.40 1.50 1.40 1.80 -15.41%

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