Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     41.06%    YoY -     1,806.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 539,361 284,933 1,222,086 925,387 629,860 332,027 1,366,030 -46.15%
  QoQ % 89.29% -76.68% 32.06% 46.92% 89.70% -75.69% -
  Horiz. % 39.48% 20.86% 89.46% 67.74% 46.11% 24.31% 100.00%
PBT 3,716 -2,438 40,013 35,416 25,300 15,043 10,376 -49.54%
  QoQ % 252.42% -106.09% 12.98% 39.98% 68.18% 44.98% -
  Horiz. % 35.81% -23.50% 385.63% 341.33% 243.83% 144.98% 100.00%
Tax -1,246 -16 -4,855 -4,810 -3,725 -2,647 242 -
  QoQ % -7,687.50% 99.67% -0.94% -29.13% -40.73% -1,193.80% -
  Horiz. % -514.88% -6.61% -2,006.20% -1,987.60% -1,539.26% -1,093.80% 100.00%
NP 2,470 -2,454 35,158 30,606 21,575 12,396 10,618 -62.14%
  QoQ % 200.65% -106.98% 14.87% 41.86% 74.05% 16.75% -
  Horiz. % 23.26% -23.11% 331.12% 288.25% 203.19% 116.75% 100.00%
NP to SH 2,355 -2,520 35,114 30,402 21,552 12,349 14,706 -70.48%
  QoQ % 193.45% -107.18% 15.50% 41.06% 74.52% -16.03% -
  Horiz. % 16.01% -17.14% 238.77% 206.73% 146.55% 83.97% 100.00%
Tax Rate 33.53 % - % 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % -
  QoQ % 0.00% 0.00% -10.68% -7.74% -16.36% 855.36% -
  Horiz. % -1,439.06% 0.00% -520.60% -582.83% -631.76% -755.36% 100.00%
Total Cost 536,891 287,387 1,186,928 894,781 608,285 319,631 1,355,412 -46.03%
  QoQ % 86.82% -75.79% 32.65% 47.10% 90.31% -76.42% -
  Horiz. % 39.61% 21.20% 87.57% 66.02% 44.88% 23.58% 100.00%
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.09%
  QoQ % 2.37% -2.01% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.95% 112.01% 109.63% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.09%
  QoQ % 2.37% -2.01% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.95% 112.01% 109.63% 100.00%
NOSH 188,400 188,059 186,479 185,831 185,313 185,420 179,779 3.17%
  QoQ % 0.18% 0.85% 0.35% 0.28% -0.06% 3.14% -
  Horiz. % 104.79% 104.61% 103.73% 103.37% 103.08% 103.14% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 0.46 % -0.86 % 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -29.65%
  QoQ % 153.49% -129.86% -12.99% -3.50% -8.04% 378.21% -
  Horiz. % 58.97% -110.26% 369.23% 424.36% 439.74% 478.21% 100.00%
ROE 0.89 % -0.98 % 13.35 % 11.69 % 8.43 % 4.93 % 6.44 % -73.24%
  QoQ % 190.82% -107.34% 14.20% 38.67% 70.99% -23.45% -
  Horiz. % 13.82% -15.22% 207.30% 181.52% 130.90% 76.55% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 286.29 151.51 655.35 497.97 339.89 179.07 759.83 -47.80%
  QoQ % 88.96% -76.88% 31.60% 46.51% 89.81% -76.43% -
  Horiz. % 37.68% 19.94% 86.25% 65.54% 44.73% 23.57% 100.00%
EPS 1.25 -1.34 18.83 16.36 11.63 6.66 8.18 -71.38%
  QoQ % 193.28% -107.12% 15.10% 40.67% 74.62% -18.58% -
  Horiz. % 15.28% -16.38% 230.20% 200.00% 142.18% 81.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4000 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 6.71%
  QoQ % 2.19% -2.84% 0.71% 1.45% 2.22% 6.30% -
  Horiz. % 110.24% 107.87% 111.02% 110.24% 108.66% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 277.54 146.62 628.85 476.18 324.11 170.85 702.92 -46.15%
  QoQ % 89.29% -76.68% 32.06% 46.92% 89.70% -75.69% -
  Horiz. % 39.48% 20.86% 89.46% 67.74% 46.11% 24.31% 100.00%
EPS 1.21 -1.30 18.07 15.64 11.09 6.35 7.57 -70.51%
  QoQ % 193.08% -107.19% 15.54% 41.03% 74.65% -16.12% -
  Horiz. % 15.98% -17.17% 238.71% 206.61% 146.50% 83.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3572 1.3257 1.3530 1.3387 1.3159 1.2881 1.1749 10.08%
  QoQ % 2.38% -2.02% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.94% 112.00% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.6800 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 -
P/RPS 0.24 0.48 0.11 0.14 0.21 0.39 0.07 127.20%
  QoQ % -50.00% 336.36% -21.43% -33.33% -46.15% 457.14% -
  Horiz. % 342.86% 685.71% 157.14% 200.00% 300.00% 557.14% 100.00%
P/EPS 54.40 -54.48 3.72 4.28 6.02 10.51 6.60 307.52%
  QoQ % 199.85% -1,564.52% -13.08% -28.90% -42.72% 59.24% -
  Horiz. % 824.24% -825.45% 56.36% 64.85% 91.21% 159.24% 100.00%
EY 1.84 -1.84 26.90 23.37 16.61 9.51 15.15 -75.44%
  QoQ % 200.00% -106.84% 15.10% 40.70% 74.66% -37.23% -
  Horiz. % 12.15% -12.15% 177.56% 154.26% 109.64% 62.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.53 0.50 0.50 0.51 0.52 0.43 9.09%
  QoQ % -7.55% 6.00% 0.00% -1.96% -1.92% 20.93% -
  Horiz. % 113.95% 123.26% 116.28% 116.28% 118.60% 120.93% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 -
Price 0.7000 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 -
P/RPS 0.24 0.52 0.14 0.16 0.21 0.44 0.09 92.19%
  QoQ % -53.85% 271.43% -12.50% -23.81% -52.27% 388.89% -
  Horiz. % 266.67% 577.78% 155.56% 177.78% 233.33% 488.89% 100.00%
P/EPS 56.00 -58.96 4.78 4.77 6.02 11.71 8.07 263.38%
  QoQ % 194.98% -1,333.47% 0.21% -20.76% -48.59% 45.11% -
  Horiz. % 693.93% -730.61% 59.23% 59.11% 74.60% 145.11% 100.00%
EY 1.79 -1.70 20.92 20.97 16.61 8.54 12.39 -72.43%
  QoQ % 205.29% -108.13% -0.24% 26.25% 94.50% -31.07% -
  Horiz. % 14.45% -13.72% 168.85% 169.25% 134.06% 68.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.58 0.64 0.56 0.51 0.58 0.52 -2.58%
  QoQ % -13.79% -9.38% 14.29% 9.80% -12.07% 11.54% -
  Horiz. % 96.15% 111.54% 123.08% 107.69% 98.08% 111.54% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers