[NYLEX] QoQ Quarter Result on 31-Aug-2004 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -74.59%
YoY- -20.94%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 192,212 147,777 147,257 138,251 134,828 77,212 85,953 70.92%
PBT 8,132 1,596 5,995 3,968 13,611 5,910 1,615 193.48%
Tax -1,811 -972 -2,058 -1,392 -27,272 -1,073 -1,118 37.88%
NP 6,321 624 3,937 2,576 -13,661 4,837 497 444.01%
-
NP to SH 6,321 624 3,937 2,741 10,786 4,837 497 444.01%
-
Tax Rate 22.27% 60.90% 34.33% 35.08% 200.37% 18.16% 69.23% -
Total Cost 185,891 147,153 143,320 135,675 148,489 72,375 85,456 67.80%
-
Net Worth 118,298 115,885 114,784 119,418 143,459 168,732 167,172 -20.57%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 118,298 115,885 114,784 119,418 143,459 168,732 167,172 -20.57%
NOSH 176,564 178,285 176,591 112,243 177,110 224,976 225,909 -15.13%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 3.29% 0.42% 2.67% 1.86% -10.13% 6.26% 0.58% -
ROE 5.34% 0.54% 3.43% 2.30% 7.52% 2.87% 0.30% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 108.86 82.89 83.39 71.78 76.13 34.32 38.05 101.40%
EPS 3.58 0.35 2.23 1.34 -6.09 2.15 0.22 541.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.62 0.81 0.75 0.74 -6.40%
Adjusted Per Share Value based on latest NOSH - 112,243
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 106.91 82.20 81.91 76.90 74.99 42.95 47.81 70.91%
EPS 3.52 0.35 2.19 1.52 6.00 2.69 0.28 439.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.6446 0.6384 0.6642 0.7979 0.9385 0.9298 -20.57%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.61 0.65 0.71 0.81 0.69 0.87 0.78 -
P/RPS 0.56 0.78 0.85 1.13 0.91 2.53 2.05 -57.86%
P/EPS 17.04 185.71 31.85 56.92 11.33 40.47 354.55 -86.75%
EY 5.87 0.54 3.14 1.76 8.83 2.47 0.28 658.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 1.09 1.31 0.85 1.16 1.05 -9.09%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 29/04/04 28/01/04 -
Price 0.65 0.63 0.66 0.72 0.80 0.71 0.79 -
P/RPS 0.60 0.76 0.79 1.00 1.05 2.07 2.08 -56.30%
P/EPS 18.16 180.00 29.60 50.59 13.14 33.02 359.09 -86.29%
EY 5.51 0.56 3.38 1.98 7.61 3.03 0.28 627.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.02 1.16 0.99 0.95 1.07 -6.32%

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