[NETX] QoQ Quarter Result on 2022-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 4,447 3,911 2,238 7,187 8,332 3,325 2,863 34.01% QoQ % 13.70% 74.75% -68.86% -13.74% 150.59% 16.14% - Horiz. % 155.33% 136.60% 78.17% 251.03% 291.02% 116.14% 100.00%
PBT 410 -445 -3,743 -10,286 -2,872 -62 -3,338 - QoQ % 192.13% 88.11% 63.61% -258.15% -4,532.26% 98.14% - Horiz. % -12.28% 13.33% 112.13% 308.15% 86.04% 1.86% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 410 -445 -3,743 -10,286 -2,872 -62 -3,338 - QoQ % 192.13% 88.11% 63.61% -258.15% -4,532.26% 98.14% - Horiz. % -12.28% 13.33% 112.13% 308.15% 86.04% 1.86% 100.00%
NP to SH 345 -640 -3,757 -10,025 -2,710 -183 -3,184 - QoQ % 153.91% 82.97% 62.52% -269.93% -1,380.87% 94.25% - Horiz. % -10.84% 20.10% 118.00% 314.86% 85.11% 5.75% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,037 4,356 5,981 17,473 11,204 3,387 6,201 -24.83% QoQ % -7.32% -27.17% -65.77% 55.95% 230.79% -45.38% - Horiz. % 65.10% 70.25% 96.45% 281.78% 180.68% 54.62% 100.00%
Net Worth 111,747 117,035 125,395 125,395 133,754 142,114 142,114 -14.77% QoQ % -4.52% -6.67% 0.00% -6.25% -5.88% 0.00% - Horiz. % 78.63% 82.35% 88.24% 88.24% 94.12% 100.00% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 111,747 117,035 125,395 125,395 133,754 142,114 142,114 -14.77% QoQ % -4.52% -6.67% 0.00% -6.25% -5.88% 0.00% - Horiz. % 78.63% 82.35% 88.24% 88.24% 94.12% 100.00% 100.00%
NOSH 859,592 835,967 835,967 835,967 835,967 835,967 835,967 1.87% QoQ % 2.83% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 102.83% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 9.22 % -11.38 % -167.25 % -143.12 % -34.47 % -1.86 % -116.59 % - QoQ % 181.02% 93.20% -16.86% -315.20% -1,753.23% 98.40% - Horiz. % -7.91% 9.76% 143.45% 122.75% 29.57% 1.60% 100.00%
ROE 0.31 % -0.55 % -3.00 % -7.99 % -2.03 % -0.13 % -2.24 % - QoQ % 156.36% 81.67% 62.45% -293.60% -1,461.54% 94.20% - Horiz. % -13.84% 24.55% 133.93% 356.70% 90.62% 5.80% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 0.52 0.47 0.27 0.86 1.00 0.40 0.34 32.64% QoQ % 10.64% 74.07% -68.60% -14.00% 150.00% 17.65% - Horiz. % 152.94% 138.24% 79.41% 252.94% 294.12% 117.65% 100.00%
EPS 0.04 -0.08 -0.45 -1.20 -0.32 -0.02 -0.38 - QoQ % 150.00% 82.22% 62.50% -275.00% -1,500.00% 94.74% - Horiz. % -10.53% 21.05% 118.42% 315.79% 84.21% 5.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1300 0.1400 0.1500 0.1500 0.1600 0.1700 0.1700 -16.34% QoQ % -7.14% -6.67% 0.00% -6.25% -5.88% 0.00% - Horiz. % 76.47% 82.35% 88.24% 88.24% 94.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 937,952 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 0.47 0.42 0.24 0.77 0.89 0.35 0.31 31.87% QoQ % 11.90% 75.00% -68.83% -13.48% 154.29% 12.90% - Horiz. % 151.61% 135.48% 77.42% 248.39% 287.10% 112.90% 100.00%
EPS 0.04 -0.07 -0.40 -1.07 -0.29 -0.02 -0.34 - QoQ % 157.14% 82.50% 62.62% -268.97% -1,350.00% 94.12% - Horiz. % -11.76% 20.59% 117.65% 314.71% 85.29% 5.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1191 0.1248 0.1337 0.1337 0.1426 0.1515 0.1515 -14.78% QoQ % -4.57% -6.66% 0.00% -6.24% -5.87% 0.00% - Horiz. % 78.61% 82.38% 88.25% 88.25% 94.13% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.0700 0.0500 0.0600 0.0750 0.0600 0.0800 0.1150 -
P/RPS 13.53 10.69 22.41 8.72 6.02 20.11 33.58 -45.36% QoQ % 26.57% -52.30% 157.00% 44.85% -70.06% -40.11% - Horiz. % 40.29% 31.83% 66.74% 25.97% 17.93% 59.89% 100.00%
P/EPS 174.41 -65.31 -13.35 -6.25 -18.51 -365.45 -30.19 - QoQ % 367.05% -389.21% -113.60% 66.23% 94.94% -1,110.50% - Horiz. % -577.71% 216.33% 44.22% 20.70% 61.31% 1,210.50% 100.00%
EY 0.57 -1.53 -7.49 -15.99 -5.40 -0.27 -3.31 - QoQ % 137.25% 79.57% 53.16% -196.11% -1,900.00% 91.84% - Horiz. % -17.22% 46.22% 226.28% 483.08% 163.14% 8.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.54 0.36 0.40 0.50 0.38 0.47 0.68 -14.21% QoQ % 50.00% -10.00% -20.00% 31.58% -19.15% -30.88% - Horiz. % 79.41% 52.94% 58.82% 73.53% 55.88% 69.12% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 0.1400 0.0750 0.0550 0.0600 0.0550 0.0900 0.0950 -
P/RPS 27.06 16.03 20.54 6.98 5.52 22.63 27.74 -1.64% QoQ % 68.81% -21.96% 194.27% 26.45% -75.61% -18.42% - Horiz. % 97.55% 57.79% 74.04% 25.16% 19.90% 81.58% 100.00%
P/EPS 348.82 -97.96 -12.24 -5.00 -16.97 -411.13 -24.94 - QoQ % 456.08% -700.33% -144.80% 70.54% 95.87% -1,548.48% - Horiz. % -1,398.64% 392.78% 49.08% 20.05% 68.04% 1,648.48% 100.00%
EY 0.29 -1.02 -8.17 -19.99 -5.89 -0.24 -4.01 - QoQ % 128.43% 87.52% 59.13% -239.39% -2,354.17% 94.01% - Horiz. % -7.23% 25.44% 203.74% 498.50% 146.88% 5.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.08 0.54 0.37 0.40 0.34 0.53 0.56 54.75% QoQ % 100.00% 45.95% -7.50% 17.65% -35.85% -5.36% - Horiz. % 192.86% 96.43% 66.07% 71.43% 60.71% 94.64% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NetX - Q4 2022.pdf 
