[NYLEX] QoQ Cumulative Quarter Result on 2015-02-28 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 650,077 322,818 1,272,737 948,603 678,002 358,833 1,566,028 -44.32% QoQ % 101.38% -74.64% 34.17% 39.91% 88.95% -77.09% - Horiz. % 41.51% 20.61% 81.27% 60.57% 43.29% 22.91% 100.00%
PBT 8,942 3,168 18,383 11,591 9,922 4,618 16,791 -34.27% QoQ % 182.26% -82.77% 58.60% 16.82% 114.85% -72.50% - Horiz. % 53.25% 18.87% 109.48% 69.03% 59.09% 27.50% 100.00%
Tax -5,593 -2,081 -13,174 -7,388 -4,396 -2,047 -9,627 -30.35% QoQ % -168.77% 84.20% -78.32% -68.06% -114.75% 78.74% - Horiz. % 58.10% 21.62% 136.84% 76.74% 45.66% 21.26% 100.00%
NP 3,349 1,087 5,209 4,203 5,526 2,571 7,164 -39.74% QoQ % 208.10% -79.13% 23.94% -23.94% 114.94% -64.11% - Horiz. % 46.75% 15.17% 72.71% 58.67% 77.14% 35.89% 100.00%
NP to SH 3,880 1,711 7,386 5,144 5,778 2,925 7,959 -38.03% QoQ % 126.77% -76.83% 43.58% -10.97% 97.54% -63.25% - Horiz. % 48.75% 21.50% 92.80% 64.63% 72.60% 36.75% 100.00%
Tax Rate 62.55 % 65.69 % 71.66 % 63.74 % 44.31 % 44.33 % 57.33 % 5.98% QoQ % -4.78% -8.33% 12.43% 43.85% -0.05% -22.68% - Horiz. % 109.11% 114.58% 125.00% 111.18% 77.29% 77.32% 100.00%
Total Cost 646,728 321,731 1,267,528 944,400 672,476 356,262 1,558,864 -44.34% QoQ % 101.02% -74.62% 34.22% 40.44% 88.76% -77.15% - Horiz. % 41.49% 20.64% 81.31% 60.58% 43.14% 22.85% 100.00%
Net Worth 324,298 317,207 300,839 298,621 298,529 288,651 289,067 7.96% QoQ % 2.24% 5.44% 0.74% 0.03% 3.42% -0.14% - Horiz. % 112.19% 109.73% 104.07% 103.31% 103.27% 99.86% 100.00%
Dividend 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 3,856 - - - 5,781 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.71% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.22 % - % - % - % 72.64 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 71.89% 0.00% 0.00% 0.00% 100.00%
Equity 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 324,298 317,207 300,839 298,621 298,529 288,651 289,067 7.96% QoQ % 2.24% 5.44% 0.74% 0.03% 3.42% -0.14% - Horiz. % 112.19% 109.73% 104.07% 103.31% 103.27% 99.86% 100.00%
NOSH 193,034 192,247 192,845 192,659 192,600 192,434 192,711 0.11% QoQ % 0.41% -0.31% 0.10% 0.03% 0.09% -0.14% - Horiz. % 100.17% 99.76% 100.07% 99.97% 99.94% 99.86% 100.00%
Ratio Analysis 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 0.52 % 0.34 % 0.41 % 0.44 % 0.82 % 0.72 % 0.46 % 8.51% QoQ % 52.94% -17.07% -6.82% -46.34% 13.89% 56.52% - Horiz. % 113.04% 73.91% 89.13% 95.65% 178.26% 156.52% 100.00%
ROE 1.20 % 0.54 % 2.46 % 1.72 % 1.94 % 1.01 % 2.75 % -42.44% QoQ % 122.22% -78.05% 43.02% -11.34% 92.08% -63.27% - Horiz. % 43.64% 19.64% 89.45% 62.55% 70.55% 36.73% 100.00%
Per Share 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 336.77 167.92 659.98 492.37 352.03 186.47 812.63 -44.38% QoQ % 100.55% -74.56% 34.04% 39.87% 88.79% -77.05% - Horiz. % 41.44% 20.66% 81.22% 60.59% 43.32% 22.95% 100.00%
EPS 2.01 0.89 3.83 2.67 3.00 1.52 4.13 -38.10% QoQ % 125.84% -76.76% 43.45% -11.00% 97.37% -63.20% - Horiz. % 48.67% 21.55% 92.74% 64.65% 72.64% 36.80% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6500 1.5600 1.5500 1.5500 1.5000 1.5000 7.84% QoQ % 1.82% 5.77% 0.65% 0.00% 3.33% 0.00% - Horiz. % 112.00% 110.00% 104.00% 103.33% 103.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 334.51 166.11 654.91 488.12 348.88 184.64 805.83 -44.32% QoQ % 101.38% -74.64% 34.17% 39.91% 88.95% -77.09% - Horiz. % 41.51% 20.61% 81.27% 60.57% 43.29% 22.91% 100.00%
EPS 2.00 0.88 3.80 2.65 2.97 1.51 4.10 -38.01% QoQ % 127.27% -76.84% 43.40% -10.77% 96.69% -63.17% - Horiz. % 48.78% 21.46% 92.68% 64.63% 72.44% 36.83% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 2.97 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6687 1.6323 1.5480 1.5366 1.5361 1.4853 1.4875 7.96% QoQ % 2.23% 5.45% 0.74% 0.03% 3.42% -0.15% - Horiz. % 112.18% 109.73% 104.07% 103.30% 103.27% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.5850 0.4900 0.5550 0.5950 0.6450 0.6550 0.6400 -
P/RPS 0.17 0.29 0.08 0.12 0.18 0.35 0.08 65.21% QoQ % -41.38% 262.50% -33.33% -33.33% -48.57% 337.50% - Horiz. % 212.50% 362.50% 100.00% 150.00% 225.00% 437.50% 100.00%
P/EPS 29.10 55.06 14.49 22.28 21.50 43.09 15.50 52.13% QoQ % -47.15% 279.99% -34.96% 3.63% -50.10% 178.00% - Horiz. % 187.74% 355.23% 93.48% 143.74% 138.71% 278.00% 100.00%
EY 3.44 1.82 6.90 4.49 4.65 2.32 6.45 -34.21% QoQ % 89.01% -73.62% 53.67% -3.44% 100.43% -64.03% - Horiz. % 53.33% 28.22% 106.98% 69.61% 72.09% 35.97% 100.00%
DY 0.00 0.00 3.60 0.00 0.00 0.00 4.69 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 76.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.30 0.36 0.38 0.42 0.44 0.43 -12.81% QoQ % 16.67% -16.67% -5.26% -9.52% -4.55% 2.33% - Horiz. % 81.40% 69.77% 83.72% 88.37% 97.67% 102.33% 100.00%
Price Multiplier on Announcement Date 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 -
Price 0.6200 0.5650 0.5600 0.6250 0.6150 0.5750 0.7000 -
P/RPS 0.18 0.34 0.08 0.13 0.17 0.31 0.09 58.67% QoQ % -47.06% 325.00% -38.46% -23.53% -45.16% 244.44% - Horiz. % 200.00% 377.78% 88.89% 144.44% 188.89% 344.44% 100.00%
P/EPS 30.85 63.48 14.62 23.41 20.50 37.83 16.95 49.02% QoQ % -51.40% 334.20% -37.55% 14.20% -45.81% 123.19% - Horiz. % 182.01% 374.51% 86.25% 138.11% 120.94% 223.19% 100.00%
EY 3.24 1.58 6.84 4.27 4.88 2.64 5.90 -32.92% QoQ % 105.06% -76.90% 60.19% -12.50% 84.85% -55.25% - Horiz. % 54.92% 26.78% 115.93% 72.37% 82.71% 44.75% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.29 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 83.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.36 0.40 0.40 0.38 0.47 -14.73% QoQ % 8.82% -5.56% -10.00% 0.00% 5.26% -19.15% - Horiz. % 78.72% 72.34% 76.60% 85.11% 85.11% 80.85% 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.
Comment
Nylex_FY2015-Q3_Bursa.pdf 
