[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -5.96%
YoY- 1806.08%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 1,078,722 1,139,732 1,222,086 1,233,849 1,259,720 1,328,108 1,366,030 -14.55%
PBT 7,432 -9,752 40,013 47,221 50,600 60,172 10,376 -19.92%
Tax -2,492 -64 -4,855 -6,413 -7,450 -10,588 242 -
NP 4,940 -9,816 35,158 40,808 43,150 49,584 10,618 -39.92%
-
NP to SH 4,710 -10,080 35,114 40,536 43,104 49,396 14,706 -53.15%
-
Tax Rate 33.53% - 12.13% 13.58% 14.72% 17.60% -2.33% -
Total Cost 1,073,782 1,149,548 1,186,928 1,193,041 1,216,570 1,278,524 1,355,412 -14.37%
-
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.08%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.08%
NOSH 188,400 188,059 186,479 185,831 185,313 185,420 179,779 3.16%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 0.46% -0.86% 2.88% 3.31% 3.43% 3.73% 0.78% -
ROE 1.79% -3.91% 13.35% 15.58% 16.86% 19.73% 6.44% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 572.57 606.05 655.35 663.96 679.78 716.27 759.83 -17.17%
EPS 2.50 -5.36 18.83 21.81 23.26 26.64 8.18 -54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.41 1.40 1.38 1.35 1.27 6.70%
Adjusted Per Share Value based on latest NOSH - 186,708
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 600.00 633.93 679.74 686.28 700.67 738.71 759.80 -14.55%
EPS 2.62 -5.61 19.53 22.55 23.98 27.47 8.18 -53.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4671 1.433 1.4625 1.4471 1.4224 1.3923 1.2699 10.09%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.68 0.73 0.70 0.70 0.70 0.70 0.54 -
P/RPS 0.12 0.12 0.11 0.11 0.10 0.10 0.07 43.19%
P/EPS 27.20 -13.62 3.72 3.21 3.01 2.63 6.60 156.82%
EY 3.68 -7.34 26.90 31.16 33.23 38.06 15.15 -61.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.50 0.50 0.51 0.52 0.43 9.08%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 -
Price 0.70 0.79 0.90 0.78 0.70 0.78 0.66 -
P/RPS 0.12 0.13 0.14 0.12 0.10 0.11 0.09 21.12%
P/EPS 28.00 -14.74 4.78 3.58 3.01 2.93 8.07 129.01%
EY 3.57 -6.78 20.92 27.97 33.23 34.15 12.39 -56.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.64 0.56 0.51 0.58 0.52 -2.57%

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