[NYLEX] YoY Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 104.45%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 898,069 910,153 619,605 344,481 285,508 183,160 182,255 30.41%
PBT 6,222 35,289 33,727 10,673 9,798 6,964 8,223 -4.53%
Tax -5,012 -8,526 -8,148 -4,160 -3,285 -3,000 -4,233 2.85%
NP 1,210 26,763 25,579 6,513 6,513 3,964 3,990 -18.01%
-
NP to SH 4,218 26,630 25,771 7,256 6,513 3,964 3,990 0.92%
-
Tax Rate 80.55% 24.16% 24.16% 38.98% 33.53% 43.08% 51.48% -
Total Cost 896,859 883,390 594,026 337,968 278,995 179,196 178,265 30.86%
-
Net Worth 232,960 225,315 180,290 157,125 122,984 166,668 161,393 6.30%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - 5,302 - - - - -
Div Payout % - - 20.58% - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 232,960 225,315 180,290 157,125 122,984 166,668 161,393 6.30%
NOSH 176,485 194,237 176,755 176,545 189,206 225,227 224,157 -3.90%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 0.13% 2.94% 4.13% 1.89% 2.28% 2.16% 2.19% -
ROE 1.81% 11.82% 14.29% 4.62% 5.30% 2.38% 2.47% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 508.86 468.58 350.54 195.12 150.90 81.32 81.31 35.71%
EPS 2.39 13.71 14.58 4.11 3.53 1.76 1.78 5.02%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.16 1.02 0.89 0.65 0.74 0.72 10.61%
Adjusted Per Share Value based on latest NOSH - 176,571
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 499.52 506.24 344.63 191.60 158.80 101.88 101.37 30.41%
EPS 2.35 14.81 14.33 4.04 3.62 2.20 2.22 0.95%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 0.00 -
NAPS 1.2958 1.2532 1.0028 0.874 0.6841 0.927 0.8977 6.30%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.77 1.50 1.17 0.73 0.71 0.78 0.41 -
P/RPS 0.15 0.32 0.33 0.37 0.47 0.96 0.50 -18.16%
P/EPS 32.22 10.94 8.02 17.76 20.63 44.32 23.03 5.75%
EY 3.10 9.14 12.46 5.63 4.85 2.26 4.34 -5.44%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.29 1.15 0.82 1.09 1.05 0.57 0.29%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 28/01/04 29/01/03 -
Price 0.58 1.28 1.77 0.82 0.66 0.79 0.37 -
P/RPS 0.11 0.27 0.50 0.42 0.44 0.97 0.46 -21.19%
P/EPS 24.27 9.34 12.14 19.95 19.17 44.89 20.79 2.61%
EY 4.12 10.71 8.24 5.01 5.22 2.23 4.81 -2.54%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.10 1.74 0.92 1.02 1.07 0.51 -2.42%

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