[NETX] YoY Annualized Quarter 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- -12.37%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,222 11,826 4,850 6,406 3,400 26,794 37,420 -31.38%
PBT -1,994 6,406 -1,258 -2,144 -4,358 -188 -4,426 -11.52%
Tax -6 0 0 0 0 -190 8,532 -
NP -2,000 6,406 -1,258 -2,144 -4,358 -378 4,106 -
-
NP to SH -1,870 6,414 -1,258 -2,144 -4,358 -378 4,106 -
-
Tax Rate - 0.00% - - - - - -
Total Cost 5,222 5,420 6,108 8,550 7,758 27,172 33,314 -24.77%
-
Net Worth 37,533 18,864 31,449 29,609 45,873 50,399 51,324 -4.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 37,533 18,864 31,449 29,609 45,873 50,399 51,324 -4.69%
NOSH 1,251,106 628,823 628,999 592,181 573,421 630,000 570,277 12.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -62.07% 54.17% -25.94% -33.47% -128.18% -1.41% 10.97% -
ROE -4.98% 34.00% -4.00% -7.24% -9.50% -0.75% 8.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.26 1.88 0.77 1.08 0.59 4.25 6.56 -39.09%
EPS -0.14 1.02 -0.20 -0.36 -0.76 -0.06 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.05 0.05 0.08 0.08 0.09 -15.52%
Adjusted Per Share Value based on latest NOSH - 594,999
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.34 1.26 0.52 0.68 0.36 2.86 3.99 -31.49%
EPS -0.20 0.68 -0.13 -0.23 -0.46 -0.04 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0201 0.0335 0.0316 0.0489 0.0537 0.0547 -4.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.025 0.05 0.07 0.07 0.13 0.04 0.06 -
P/RPS 9.71 2.66 9.08 6.47 21.92 0.94 0.91 43.86%
P/EPS -16.73 4.90 -35.00 -19.33 -17.11 -66.67 8.33 -
EY -5.98 20.40 -2.86 -5.17 -5.85 -1.50 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.67 1.40 1.40 1.63 0.50 0.67 3.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 21/02/17 18/02/16 13/02/15 26/02/14 28/08/12 26/08/11 24/08/10 -
Price 0.025 0.045 0.055 0.07 0.08 0.04 0.06 -
P/RPS 9.71 2.39 7.13 6.47 13.49 0.94 0.91 43.86%
P/EPS -16.73 4.41 -27.50 -19.33 -10.53 -66.67 8.33 -
EY -5.98 22.67 -3.64 -5.17 -9.50 -1.50 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.50 1.10 1.40 1.00 0.50 0.67 3.34%

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