[NYLEX] YoY Quarter Result on 29-Feb-2004 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 873.24%
YoY- -33.68%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Revenue 391,015 147,418 147,777 77,212 94,364 77,460 92,783 25.13%
PBT 7,101 11,147 1,596 5,910 10,008 13,859 4,660 6.78%
Tax -697 -1,989 -972 -1,073 -2,715 -3,533 -899 -3.88%
NP 6,404 9,158 624 4,837 7,293 10,326 3,761 8.64%
-
NP to SH 6,552 8,871 624 4,837 7,293 10,326 3,761 9.03%
-
Tax Rate 9.82% 17.84% 60.90% 18.16% 27.13% 25.49% 19.29% -
Total Cost 384,611 138,260 147,153 72,375 87,071 67,134 89,022 25.61%
-
Net Worth 202,198 162,576 115,885 168,732 166,056 157,471 203,757 -0.11%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Div - - - - 4,488 - - -
Div Payout % - - - - 61.54% - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Net Worth 202,198 162,576 115,885 168,732 166,056 157,471 203,757 -0.11%
NOSH 194,421 176,713 178,285 224,976 224,400 224,478 221,235 -1.99%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
NP Margin 1.64% 6.21% 0.42% 6.26% 7.73% 13.33% 4.05% -
ROE 3.24% 5.46% 0.54% 2.87% 4.39% 6.56% 1.85% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
RPS 201.12 83.42 82.89 34.32 42.05 34.51 41.94 27.67%
EPS 3.37 5.02 0.35 2.15 3.25 4.60 1.70 11.25%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.04 0.92 0.65 0.75 0.74 0.7015 0.921 1.91%
Adjusted Per Share Value based on latest NOSH - 224,976
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
RPS 217.49 82.00 82.20 42.95 52.49 43.08 51.61 25.12%
EPS 3.64 4.93 0.35 2.69 4.06 5.74 2.09 9.03%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.1247 0.9043 0.6446 0.9385 0.9236 0.8759 1.1333 -0.11%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 29/09/00 -
Price 1.66 0.96 0.65 0.87 0.40 0.50 1.44 -
P/RPS 0.83 1.15 0.78 2.53 0.95 1.45 3.43 -19.83%
P/EPS 49.26 19.12 185.71 40.47 12.31 10.87 84.71 -8.10%
EY 2.03 5.23 0.54 2.47 8.13 9.20 1.18 8.82%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.60 1.04 1.00 1.16 0.54 0.71 1.56 0.39%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Date 30/04/07 14/04/06 29/04/05 29/04/04 30/04/03 29/04/02 20/11/00 -
Price 1.76 1.18 0.63 0.71 0.38 0.55 1.10 -
P/RPS 0.88 1.41 0.76 2.07 0.90 1.59 2.62 -15.63%
P/EPS 52.23 23.51 180.00 33.02 11.69 11.96 64.71 -3.28%
EY 1.91 4.25 0.56 3.03 8.55 8.36 1.55 3.30%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 1.69 1.28 0.97 0.95 0.51 0.78 1.19 5.61%

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