[NYLEX] YoY Annual (Unaudited) Result on 31-May-2006 [#4]

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Annual (Unaudited) Result
Revenue	1,366,030	1,742,062	1,502,688	670,300	625,497	395,201	386,351	23.40%
YoY %	-21.59%	15.93%	124.18%	7.16%	58.27%	2.29%	-	-
Horiz. %	353.57%	450.90%	388.94%	173.50%	161.90%	102.29%	100.00%	-
PBT	10,376	58,269	45,986	26,233	19,525	26,483	26,124	-14.25%
YoY %	-82.19%	26.71%	75.30%	34.36%	-26.27%	1.37%	-	-
Horiz. %	39.72%	223.05%	176.03%	100.42%	74.74%	101.37%	100.00%	-
Tax	242	-10,789	-7,029	-8,120	-6,069	-31,344	-9,368	-
YoY %	102.24%	-53.49%	13.44%	-33.79%	80.64%	-234.59%	-	-
Horiz. %	-2.58%	115.17%	75.03%	86.68%	64.78%	334.59%	100.00%	-
NP	10,618	47,480	38,957	18,113	13,456	-4,861	16,756	-7.31%
YoY %	-77.64%	21.88%	115.08%	34.61%	376.82%	-129.01%	-	-
Horiz. %	63.37%	283.36%	232.50%	108.10%	80.31%	-29.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,706	47,763	39,258	18,232	13,456	19,586	16,756	-2.14%
YoY %	-69.21%	21.66%	115.32%	35.49%	-31.30%	16.89%	-	-
Horiz. %	87.77%	285.05%	234.29%	108.81%	80.31%	116.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.33%	18.52%	15.29%	30.95%	31.08%	118.36%	35.86%	-
YoY %	-112.58%	21.12%	-50.60%	-0.42%	-73.74%	230.06%	-	-
Horiz. %	-6.50%	51.65%	42.64%	86.31%	86.67%	330.06%	100.00%	-
Total Cost	1,355,412	1,694,582	1,463,731	652,187	612,041	400,062	369,595	24.15%
YoY %	-20.01%	15.77%	124.43%	6.56%	52.99%	8.24%	-	-
Horiz. %	366.73%	458.50%	396.04%	176.46%	165.60%	108.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,320	233,499	198,516	164,290	157,258	734,512	166,212	5.42%
YoY %	-2.22%	17.62%	20.83%	4.47%	-78.59%	341.91%	-	-
Horiz. %	137.37%	140.48%	119.44%	98.84%	94.61%	441.91%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Dividend
Div	-	8,542	10,204	7,066	10,422	-	11,230	-
YoY %	-	-16.29%	44.41%	-32.20%	0.00%	-	-	-
Horiz. %	-	76.06%	90.86%	62.92%	92.80%	-	100.00%	-
Div Payout %	-	17.89%	25.99%	38.76%	77.46%	-	67.02%	-
YoY %	-	-31.17%	-32.95%	-49.96%	0.00%	-	-	-
Horiz. %	-	26.69%	38.78%	57.83%	115.58%	-	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Equity
Net Worth	228,320	233,499	198,516	164,290	157,258	734,512	166,212	5.42%
YoY %	-2.22%	17.62%	20.83%	4.47%	-78.59%	341.91%	-	-
Horiz. %	137.37%	140.48%	119.44%	98.84%	94.61%	441.91%	100.00%	-
NOSH	179,779	189,837	185,529	176,656	182,859	906,805	224,611	-3.63%
YoY %	-5.30%	2.32%	5.02%	-3.39%	-79.83%	303.72%	-	-
Horiz. %	80.04%	84.52%	82.60%	78.65%	81.41%	403.72%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Ratio Analysis
NP Margin	0.78%	2.73%	2.59%	2.70%	2.15%	-1.23%	4.34%	-
YoY %	-71.43%	5.41%	-4.07%	25.58%	274.80%	-128.34%	-	-
Horiz. %	17.97%	62.90%	59.68%	62.21%	49.54%	-28.34%	100.00%	-
ROE	6.44%	20.46%	19.78%	11.10%	8.56%	2.67%	10.08%	-
YoY %	-68.52%	3.44%	78.20%	29.67%	220.60%	-73.51%	-	-
Horiz. %	63.89%	202.98%	196.23%	110.12%	84.92%	26.49%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Per Share
RPS	759.83	917.66	809.95	379.44	342.07	43.58	172.01	28.06%
YoY %	-17.20%	13.30%	113.46%	10.92%	684.92%	-74.66%	-	-
Horiz. %	441.74%	533.49%	470.87%	220.59%	198.87%	25.34%	100.00%	-
EPS	8.18	25.16	21.16	10.32	7.45	-2.17	7.46	1.54%
YoY %	-67.49%	18.90%	105.04%	38.52%	443.32%	-129.09%	-	-
Horiz. %	109.65%	337.27%	283.65%	138.34%	99.87%	-29.09%	100.00%	-
DPS	0.00	4.50	5.50	4.00	5.70	0.00	5.00	-
YoY %	0.00%	-18.18%	37.50%	-29.82%	0.00%	0.00%	-	-
Horiz. %	0.00%	90.00%	110.00%	80.00%	114.00%	0.00%	100.00%	-
NAPS	1.27	1.23	1.07	0.93	0.86	0.81	0.74	9.41%
YoY %	3.25%	14.95%	15.05%	8.14%	6.17%	9.46%	-	-
Horiz. %	171.62%	166.22%	144.59%	125.68%	116.22%	109.46%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 176,806
RPS	759.80	968.96	835.81	372.83	347.91	219.82	214.89	23.40%
YoY %	-21.59%	15.93%	124.18%	7.16%	58.27%	2.29%	-	-
Horiz. %	353.58%	450.91%	388.95%	173.50%	161.90%	102.29%	100.00%	-
EPS	8.18	26.57	21.84	10.14	7.48	10.89	9.32	-2.14%
YoY %	-69.21%	21.66%	115.38%	35.56%	-31.31%	16.85%	-	-
Horiz. %	87.77%	285.09%	234.33%	108.80%	80.26%	116.85%	100.00%	-
DPS	0.00	4.75	5.68	3.93	5.80	0.00	6.25	-
YoY %	0.00%	-16.37%	44.53%	-32.24%	0.00%	0.00%	-	-
Horiz. %	0.00%	76.00%	90.88%	62.88%	92.80%	0.00%	100.00%	-
NAPS	1.2699	1.2988	1.1042	0.9138	0.8747	4.0855	0.9245	5.42%
YoY %	-2.23%	17.62%	20.84%	4.47%	-78.59%	341.91%	-	-
Horiz. %	137.36%	140.49%	119.44%	98.84%	94.61%	441.91%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	30/05/03	-
Price	0.54	1.32	1.38	1.01	0.61	0.69	0.42	-
P/RPS	0.07	0.14	0.17	0.27	0.18	1.58	0.24	-18.54%
YoY %	-50.00%	-17.65%	-37.04%	50.00%	-88.61%	558.33%	-	-
Horiz. %	29.17%	58.33%	70.83%	112.50%	75.00%	658.33%	100.00%	-
P/EPS	6.60	5.25	6.52	9.79	8.29	31.95	5.63	2.68%
YoY %	25.71%	-19.48%	-33.40%	18.09%	-74.05%	467.50%	-	-
Horiz. %	117.23%	93.25%	115.81%	173.89%	147.25%	567.50%	100.00%	-
EY	15.15	19.06	15.33	10.22	12.06	3.13	17.76	-2.61%
YoY %	-20.51%	24.33%	50.00%	-15.26%	285.30%	-82.38%	-	-
Horiz. %	85.30%	107.32%	86.32%	57.55%	67.91%	17.62%	100.00%	-
DY	0.00	3.41	3.99	3.96	9.34	0.00	11.90	-
YoY %	0.00%	-14.54%	0.76%	-57.60%	0.00%	0.00%	-	-
Horiz. %	0.00%	28.66%	33.53%	33.28%	78.49%	0.00%	100.00%	-
P/NAPS	0.43	1.07	1.29	1.09	0.71	0.85	0.57	-4.58%
YoY %	-59.81%	-17.05%	18.35%	53.52%	-16.47%	49.12%	-	-
Horiz. %	75.44%	187.72%	226.32%	191.23%	124.56%	149.12%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	31/07/09	31/07/08	31/07/07	28/07/06	28/07/05	29/07/04	30/07/03	-
Price	0.66	1.15	1.55	0.96	0.65	0.80	0.61	-
P/RPS	0.09	0.13	0.19	0.25	0.19	1.84	0.35	-20.23%
YoY %	-30.77%	-31.58%	-24.00%	31.58%	-89.67%	425.71%	-	-
Horiz. %	25.71%	37.14%	54.29%	71.43%	54.29%	525.71%	100.00%	-
P/EPS	8.07	4.57	7.33	9.30	8.83	37.04	8.18	-0.22%
YoY %	76.59%	-37.65%	-21.18%	5.32%	-76.16%	352.81%	-	-
Horiz. %	98.66%	55.87%	89.61%	113.69%	107.95%	452.81%	100.00%	-
EY	12.39	21.88	13.65	10.75	11.32	2.70	12.23	0.21%
YoY %	-43.37%	60.29%	26.98%	-5.04%	319.26%	-77.92%	-	-
Horiz. %	101.31%	178.90%	111.61%	87.90%	92.56%	22.08%	100.00%	-
DY	0.00	3.91	3.55	4.17	8.77	0.00	8.20	-
YoY %	0.00%	10.14%	-14.87%	-52.45%	0.00%	0.00%	-	-
Horiz. %	0.00%	47.68%	43.29%	50.85%	106.95%	0.00%	100.00%	-
P/NAPS	0.52	0.93	1.45	1.03	0.76	0.99	0.82	-7.30%
YoY %	-44.09%	-35.86%	40.78%	35.53%	-23.23%	20.73%	-	-
Horiz. %	63.41%	113.41%	176.83%	125.61%	92.68%	120.73%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos