[NYLEX] YoY Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -16.03%
YoY- -29.65%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 441,700 328,343 284,933 332,027 560,311 433,680 191,001 14.98%
PBT 3,351 7,818 -2,438 15,043 20,075 10,055 7,352 -12.26%
Tax -1,081 -2,308 -16 -2,647 -5,187 -1,760 -2,101 -10.47%
NP 2,270 5,510 -2,454 12,396 14,888 8,295 5,251 -13.03%
-
NP to SH 2,189 5,495 -2,520 12,349 17,553 8,292 5,203 -13.42%
-
Tax Rate 32.26% 29.52% - 17.60% 25.84% 17.50% 28.58% -
Total Cost 439,430 322,833 287,387 319,631 545,423 425,385 185,750 15.41%
-
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
NOSH 193,716 194,169 188,059 185,420 176,589 194,192 176,372 1.57%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 0.51% 1.68% -0.86% 3.73% 2.66% 1.91% 2.75% -
ROE 0.77% 2.02% -0.98% 4.93% 7.31% 3.92% 3.07% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 228.01 169.10 151.51 179.07 317.30 223.33 108.29 13.19%
EPS 1.13 2.83 -1.34 6.66 9.94 4.27 2.95 -14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.40 1.37 1.35 1.36 1.09 0.96 7.35%
Adjusted Per Share Value based on latest NOSH - 185,420
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 245.68 182.63 158.48 184.68 311.65 241.22 106.24 14.98%
EPS 1.22 3.06 -1.40 6.87 9.76 4.61 2.89 -13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5839 1.512 1.433 1.3923 1.3358 1.1773 0.9418 9.04%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.55 0.55 0.73 0.70 1.12 1.48 0.92 -
P/RPS 0.24 0.33 0.48 0.39 0.35 0.66 0.85 -18.98%
P/EPS 48.67 19.43 -54.48 10.51 11.27 34.66 31.19 7.69%
EY 2.05 5.15 -1.84 9.51 8.88 2.89 3.21 -7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.53 0.52 0.82 1.36 0.96 -14.67%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.54 0.52 0.79 0.78 0.78 1.48 1.18 -
P/RPS 0.24 0.31 0.52 0.44 0.25 0.66 1.09 -22.27%
P/EPS 47.79 18.37 -58.96 11.71 7.85 34.66 40.00 3.00%
EY 2.09 5.44 -1.70 8.54 12.74 2.89 2.50 -2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.58 0.58 0.57 1.36 1.23 -18.12%

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