[NYLEX] YoY Cumulative 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- -86.01%
YoY- -20.94%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 433,680 191,001 177,551 138,251 97,207 98,731 86,382 30.83%
PBT 10,055 7,352 4,111 3,968 5,349 4,776 2,127 29.53%
Tax -1,760 -2,101 -1,301 -1,392 -1,882 -2,348 -1,548 2.16%
NP 8,295 5,251 2,810 2,576 3,467 2,428 579 55.81%
-
NP to SH 8,292 5,203 3,549 2,741 3,467 2,428 579 55.80%
-
Tax Rate 17.50% 28.58% 31.65% 35.08% 35.18% 49.16% 72.78% -
Total Cost 425,385 185,750 174,741 135,675 93,740 96,303 85,803 30.56%
-
Net Worth 211,669 169,317 121,831 119,418 171,098 158,741 173,699 3.34%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - 2,248 3,859 -
Div Payout % - - - - - 92.59% 666.67% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 211,669 169,317 121,831 119,418 171,098 158,741 173,699 3.34%
NOSH 194,192 176,372 176,567 112,243 225,129 224,814 192,999 0.10%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 1.91% 2.75% 1.58% 1.86% 3.57% 2.46% 0.67% -
ROE 3.92% 3.07% 2.91% 2.30% 2.03% 1.53% 0.33% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 223.33 108.29 100.56 71.78 43.18 43.92 44.76 30.70%
EPS 4.27 2.95 2.01 1.34 1.54 1.08 0.30 55.64%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.00 -
NAPS 1.09 0.96 0.69 0.62 0.76 0.7061 0.90 3.24%
Adjusted Per Share Value based on latest NOSH - 112,243
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 241.22 106.24 98.76 76.90 54.07 54.92 48.05 30.83%
EPS 4.61 2.89 1.97 1.52 1.93 1.35 0.32 55.95%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 2.15 -
NAPS 1.1773 0.9418 0.6776 0.6642 0.9517 0.8829 0.9661 3.34%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.48 0.92 0.60 0.81 0.74 0.56 0.81 -
P/RPS 0.66 0.85 0.60 1.13 1.71 1.28 1.81 -15.46%
P/EPS 34.66 31.19 29.85 56.92 48.05 51.85 270.00 -28.96%
EY 2.89 3.21 3.35 1.76 2.08 1.93 0.37 40.83%
DY 0.00 0.00 0.00 0.00 0.00 1.79 2.47 -
P/NAPS 1.36 0.96 0.87 1.31 0.97 0.79 0.90 7.11%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 30/10/06 28/10/05 28/10/04 29/10/03 31/10/02 26/10/01 -
Price 1.48 1.18 0.65 0.72 0.78 0.46 0.59 -
P/RPS 0.66 1.09 0.65 1.00 1.81 1.05 1.32 -10.90%
P/EPS 34.66 40.00 32.34 50.59 50.65 42.59 196.67 -25.11%
EY 2.89 2.50 3.09 1.98 1.97 2.35 0.51 33.50%
DY 0.00 0.00 0.00 0.00 0.00 2.17 3.39 -
P/NAPS 1.36 1.23 0.94 1.16 1.03 0.65 0.66 12.79%

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