[NETX] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.13%
YoY- -2908.02%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 20,128 6,214 5,728 7,571 9,666 11,033 12,964 33.97%
PBT -5,798 -14,662 -16,410 -14,503 -11,899 -4,906 222 -
Tax -212 20 20 20 20 -59 -59 134.05%
NP -6,010 -14,642 -16,390 -14,483 -11,879 -4,965 163 -
-
NP to SH -9,636 -14,173 -15,920 -14,012 -11,380 -4,939 188 -
-
Tax Rate - - - - - - 26.58% -
Total Cost 26,138 20,856 22,118 22,054 21,545 15,998 12,801 60.73%
-
Net Worth 30,549 9,319 13,021 14,916 16,758 24,206 31,039 -1.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 30,549 9,319 13,021 14,916 16,758 24,206 31,039 -1.05%
NOSH 339,444 186,388 186,017 186,456 186,205 186,204 193,999 45.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -29.86% -235.63% -286.14% -191.30% -122.89% -45.00% 1.26% -
ROE -31.54% -152.08% -122.26% -93.94% -67.91% -20.40% 0.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.93 3.33 3.08 4.06 5.19 5.93 6.68 -7.61%
EPS -2.84 -7.60 -8.56 -7.51 -6.11 -2.65 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.05 0.07 0.08 0.09 0.13 0.16 -31.78%
Adjusted Per Share Value based on latest NOSH - 186,456
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.15 0.66 0.61 0.81 1.03 1.18 1.38 34.28%
EPS -1.03 -1.51 -1.70 -1.49 -1.21 -0.53 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0099 0.0139 0.0159 0.0179 0.0258 0.0331 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.10 0.08 0.06 0.03 0.04 0.06 0.06 -
P/RPS 1.69 2.40 1.95 0.74 0.77 1.01 0.90 52.03%
P/EPS -3.52 -1.05 -0.70 -0.40 -0.65 -2.26 61.91 -
EY -28.39 -95.05 -142.64 -250.50 -152.79 -44.21 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.60 0.86 0.38 0.44 0.46 0.38 103.94%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 29/08/08 -
Price 0.05 0.09 0.05 0.05 0.04 0.04 0.06 -
P/RPS 0.84 2.70 1.62 1.23 0.77 0.68 0.90 -4.48%
P/EPS -1.76 -1.18 -0.58 -0.67 -0.65 -1.51 61.91 -
EY -56.78 -84.49 -171.17 -150.30 -152.79 -66.31 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.80 0.71 0.63 0.44 0.31 0.38 29.40%

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