[NETX] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.34%
YoY- 47.1%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,653 35,503 48,618 20,128 9,717 13,635 8,255 -7.35%
PBT -4,446 392 -4,155 -5,798 -11,272 641 174 -
Tax 789 -249 -251 -213 0 -59 -76 -
NP -3,657 143 -4,406 -6,011 -11,272 582 98 -
-
NP to SH -3,655 145 -4,404 -6,010 -11,361 583 98 -
-
Tax Rate - 63.52% - - - 9.20% 43.68% -
Total Cost 8,310 35,360 53,024 26,139 20,989 13,053 8,157 0.24%
-
Net Worth 29,651 38,666 45,755 20,260 16,762 29,082 26,133 1.69%
Dividend
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 29,651 38,666 45,755 20,260 16,762 29,082 26,133 1.69%
NOSH 593,030 483,333 571,948 225,112 186,245 181,764 163,333 18.75%
Ratio Analysis
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -78.59% 0.40% -9.06% -29.86% -116.00% 4.27% 1.19% -
ROE -12.33% 0.38% -9.63% -29.66% -67.78% 2.00% 0.38% -
Per Share
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.78 7.35 8.50 8.94 5.22 7.50 5.05 -22.04%
EPS -0.61 0.03 -0.77 -2.67 -6.10 0.33 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.08 0.09 0.09 0.16 0.16 -14.36%
Adjusted Per Share Value based on latest NOSH - 339,444
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.50 3.79 5.18 2.15 1.04 1.45 0.88 -7.25%
EPS -0.39 0.02 -0.47 -0.64 -1.21 0.06 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0412 0.0488 0.0216 0.0179 0.031 0.0279 1.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.075 0.04 0.05 0.10 0.04 0.11 0.15 -
P/RPS 9.56 0.54 0.59 1.12 0.77 1.47 2.97 16.86%
P/EPS -12.17 133.33 -6.49 -3.75 -0.66 34.30 250.00 -
EY -8.22 0.75 -15.40 -26.70 -152.50 2.92 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.50 0.63 1.11 0.44 0.69 0.94 6.42%
Price Multiplier on Announcement Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/08/14 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.07 0.05 0.05 0.05 0.04 0.08 0.17 -
P/RPS 8.92 0.68 0.59 0.56 0.77 1.07 3.36 13.90%
P/EPS -11.36 166.67 -6.49 -1.87 -0.66 24.94 283.33 -
EY -8.80 0.60 -15.40 -53.40 -152.50 4.01 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.63 0.63 0.56 0.44 0.50 1.06 3.77%

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