[NYLEX] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -42.83%
YoY- -0.65%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 553,004 395,201 347,162 366,320 388,828 386,351 368,825 30.83%
PBT 15,872 26,483 17,165 13,928 21,396 26,124 24,308 -24.63%
Tax -5,568 -31,344 -5,430 -6,000 -7,528 -9,368 -9,264 -28.67%
NP 10,304 -4,861 11,734 7,928 13,868 16,756 15,044 -22.20%
-
NP to SH 10,964 19,586 11,734 7,928 13,868 16,756 15,044 -18.93%
-
Tax Rate 35.08% 118.36% 31.63% 43.08% 35.18% 35.86% 38.11% -
Total Cost 542,700 400,062 335,428 358,392 374,960 369,595 353,781 32.83%
-
Net Worth 119,418 734,512 168,386 166,668 171,098 166,212 165,992 -19.63%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - 11,230 8,972 -
Div Payout % - - - - - 67.02% 59.64% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 119,418 734,512 168,386 166,668 171,098 166,212 165,992 -19.63%
NOSH 112,243 906,805 224,515 225,227 225,129 224,611 224,314 -36.83%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 1.86% -1.23% 3.38% 2.16% 3.57% 4.34% 4.08% -
ROE 9.18% 2.67% 6.97% 4.76% 8.11% 10.08% 9.06% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 287.11 43.58 154.63 162.64 172.71 172.01 164.42 44.76%
EPS 5.36 -2.17 5.23 3.52 6.16 7.46 6.71 -13.84%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 4.00 -
NAPS 0.62 0.81 0.75 0.74 0.76 0.74 0.74 -11.07%
Adjusted Per Share Value based on latest NOSH - 225,909
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 307.59 219.82 193.10 203.75 216.27 214.89 205.15 30.83%
EPS 6.10 10.89 6.53 4.41 7.71 9.32 8.37 -18.93%
DPS 0.00 0.00 0.00 0.00 0.00 6.25 4.99 -
NAPS 0.6642 4.0855 0.9366 0.927 0.9517 0.9245 0.9233 -19.63%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.81 0.69 0.87 0.78 0.74 0.42 0.40 -
P/RPS 0.28 1.58 0.56 0.48 0.43 0.24 0.24 10.77%
P/EPS 14.23 31.95 16.65 22.16 12.01 5.63 5.96 78.16%
EY 7.03 3.13 6.01 4.51 8.32 17.76 16.77 -43.84%
DY 0.00 0.00 0.00 0.00 0.00 11.90 10.00 -
P/NAPS 1.31 0.85 1.16 1.05 0.97 0.57 0.54 80.06%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 29/07/04 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 -
Price 0.72 0.80 0.71 0.79 0.78 0.61 0.38 -
P/RPS 0.25 1.84 0.46 0.49 0.45 0.35 0.23 5.68%
P/EPS 12.65 37.04 13.58 22.44 12.66 8.18 5.67 70.32%
EY 7.91 2.70 7.36 4.46 7.90 12.23 17.65 -41.29%
DY 0.00 0.00 0.00 0.00 0.00 8.20 10.53 -
P/NAPS 1.16 0.99 0.95 1.07 1.03 0.82 0.51 72.52%

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