[NETX] YoY Annualized Quarter 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- 2.25%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 13,635 8,255 13,197 8,276 6,768 19.12%
PBT 641 174 2,349 4,083 2,897 -31.39%
Tax -59 -76 70 33 -22 27.94%
NP 582 98 2,419 4,116 2,875 -32.90%
-
NP to SH 583 98 2,419 4,116 2,875 -32.87%
-
Tax Rate 9.20% 43.68% -2.98% -0.81% 0.76% -
Total Cost 13,053 8,157 10,778 4,160 3,893 35.29%
-
Net Worth 29,082 26,133 20,243 14,892 8,633 35.44%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 404 -
Div Payout % - - - - 14.08% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,082 26,133 20,243 14,892 8,633 35.44%
NOSH 181,764 163,333 96,398 78,382 40,492 45.52%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.27% 1.19% 18.33% 49.73% 42.48% -
ROE 2.00% 0.38% 11.95% 27.64% 33.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.50 5.05 13.69 10.56 16.71 -18.13%
EPS 0.33 0.06 1.67 4.75 7.10 -53.54%
DPS 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.16 0.16 0.21 0.19 0.2132 -6.92%
Adjusted Per Share Value based on latest NOSH - 92,777
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.45 0.88 1.41 0.88 0.72 19.11%
EPS 0.06 0.01 0.26 0.44 0.31 -33.65%
DPS 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.031 0.0279 0.0216 0.0159 0.0092 35.45%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 - - - -
Price 0.11 0.15 0.00 0.00 0.00 -
P/RPS 1.47 2.97 0.00 0.00 0.00 -
P/EPS 34.30 250.00 0.00 0.00 0.00 -
EY 2.92 0.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/08 28/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.08 0.17 0.00 0.00 0.00 -
P/RPS 1.07 3.36 0.00 0.00 0.00 -
P/EPS 24.94 283.33 0.00 0.00 0.00 -
EY 4.01 0.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.06 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