[NETX] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -17.17%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 35,503 47,083 43,305 47,736 48,618 44,014 37,373 -3.35%
PBT 392 -6,482 -6,462 -5,020 -4,155 4,391 881 -41.63%
Tax -249 -225 -186 -142 -251 -275 -372 -23.42%
NP 143 -6,707 -6,648 -5,162 -4,406 4,116 509 -57.00%
-
NP to SH 145 -6,705 -6,646 -5,160 -4,404 494 -3,113 -
-
Tax Rate 63.52% - - - - 6.26% 42.22% -
Total Cost 35,360 53,790 49,953 52,898 53,024 39,898 36,864 -2.73%
-
Net Worth 56,399 51,466 45,799 31,999 45,484 56,700 51,422 6.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 56,399 51,466 45,799 31,999 45,484 56,700 51,422 6.33%
NOSH 705,000 643,333 572,500 400,000 568,559 630,000 571,363 14.99%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.40% -14.25% -15.35% -10.81% -9.06% 9.35% 1.36% -
ROE 0.26% -13.03% -14.51% -16.13% -9.68% 0.87% -6.05% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.04 7.32 7.56 11.93 8.55 6.99 6.54 -15.90%
EPS 0.02 -1.04 -1.16 -1.29 -0.77 0.08 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.79 5.02 4.62 5.09 5.18 4.69 3.98 -3.19%
EPS 0.02 -0.71 -0.71 -0.55 -0.47 0.05 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0549 0.0488 0.0341 0.0485 0.0605 0.0548 6.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.04 0.03 0.04 0.05 0.05 0.05 0.06 -
P/RPS 0.79 0.41 0.53 0.42 0.58 0.72 0.92 -9.63%
P/EPS 194.48 -2.88 -3.45 -3.88 -6.46 63.77 -11.01 -
EY 0.51 -34.74 -29.02 -25.80 -15.49 1.57 -9.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.50 0.63 0.63 0.56 0.67 -17.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 0.05 0.04 0.04 0.04 0.05 0.05 0.06 -
P/RPS 0.99 0.55 0.53 0.34 0.58 0.72 0.92 4.99%
P/EPS 243.10 -3.84 -3.45 -3.10 -6.46 63.77 -11.01 -
EY 0.41 -26.06 -29.02 -32.25 -15.49 1.57 -9.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.50 0.50 0.63 0.56 0.67 -4.01%

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