[NYLEX] QoQ Cumulative Quarter Result on 2016-02-29 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 587,512 273,158 1,197,450 906,435 650,077 322,818 1,272,737 -40.19% QoQ % 115.08% -77.19% 32.11% 39.44% 101.38% -74.64% - Horiz. % 46.16% 21.46% 94.08% 71.22% 51.08% 25.36% 100.00%
PBT 13,688 3,065 20,512 11,724 8,942 3,168 18,383 -17.80% QoQ % 346.59% -85.06% 74.96% 31.11% 182.26% -82.77% - Horiz. % 74.46% 16.67% 111.58% 63.78% 48.64% 17.23% 100.00%
Tax -6,143 -1,997 -9,335 -7,507 -5,593 -2,081 -13,174 -39.78% QoQ % -207.61% 78.61% -24.35% -34.22% -168.77% 84.20% - Horiz. % 46.63% 15.16% 70.86% 56.98% 42.45% 15.80% 100.00%
NP 7,545 1,068 11,177 4,217 3,349 1,087 5,209 27.93% QoQ % 606.46% -90.44% 165.05% 25.92% 208.10% -79.13% - Horiz. % 144.85% 20.50% 214.57% 80.96% 64.29% 20.87% 100.00%
NP to SH 6,575 470 11,154 4,669 3,880 1,711 7,386 -7.44% QoQ % 1,298.94% -95.79% 138.89% 20.34% 126.77% -76.83% - Horiz. % 89.02% 6.36% 151.02% 63.21% 52.53% 23.17% 100.00%
Tax Rate 44.88 % 65.15 % 45.51 % 64.03 % 62.55 % 65.69 % 71.66 % -26.74% QoQ % -31.11% 43.16% -28.92% 2.37% -4.78% -8.33% - Horiz. % 62.63% 90.92% 63.51% 89.35% 87.29% 91.67% 100.00%
Total Cost 579,967 272,090 1,186,273 902,218 646,728 321,731 1,267,528 -40.54% QoQ % 113.15% -77.06% 31.48% 39.51% 101.02% -74.62% - Horiz. % 45.76% 21.47% 93.59% 71.18% 51.02% 25.38% 100.00%
Net Worth 341,761 328,999 323,639 322,199 324,298 317,207 300,839 8.85% QoQ % 3.88% 1.66% 0.45% -0.65% 2.24% 5.44% - Horiz. % 113.60% 109.36% 107.58% 107.10% 107.80% 105.44% 100.00%
Dividend 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - 3,852 - - - 3,856 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.89% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 34.54 % - % - % - % 52.22 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.14% 0.00% 0.00% 0.00% 100.00%
Equity 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 341,761 328,999 323,639 322,199 324,298 317,207 300,839 8.85% QoQ % 3.88% 1.66% 0.45% -0.65% 2.24% 5.44% - Horiz. % 113.60% 109.36% 107.58% 107.10% 107.80% 105.44% 100.00%
NOSH 192,000 195,833 192,642 192,933 193,034 192,247 192,845 -0.29% QoQ % -1.96% 1.66% -0.15% -0.05% 0.41% -0.31% - Horiz. % 99.56% 101.55% 99.89% 100.05% 100.10% 99.69% 100.00%
Ratio Analysis 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.28 % 0.39 % 0.93 % 0.47 % 0.52 % 0.34 % 0.41 % 113.17% QoQ % 228.21% -58.06% 97.87% -9.62% 52.94% -17.07% - Horiz. % 312.20% 95.12% 226.83% 114.63% 126.83% 82.93% 100.00%
ROE 1.92 % 0.14 % 3.45 % 1.45 % 1.20 % 0.54 % 2.46 % -15.19% QoQ % 1,271.43% -95.94% 137.93% 20.83% 122.22% -78.05% - Horiz. % 78.05% 5.69% 140.24% 58.94% 48.78% 21.95% 100.00%
Per Share 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 305.99 139.48 621.59 469.82 336.77 167.92 659.98 -40.01% QoQ % 119.38% -77.56% 32.30% 39.51% 100.55% -74.56% - Horiz. % 46.36% 21.13% 94.18% 71.19% 51.03% 25.44% 100.00%
EPS 3.42 0.24 5.79 2.42 2.01 0.89 3.83 -7.25% QoQ % 1,325.00% -95.85% 139.26% 20.40% 125.84% -76.76% - Horiz. % 89.30% 6.27% 151.17% 63.19% 52.48% 23.24% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7800 1.6800 1.6800 1.6700 1.6800 1.6500 1.5600 9.17% QoQ % 5.95% 0.00% 0.60% -0.60% 1.82% 5.77% - Horiz. % 114.10% 107.69% 107.69% 107.05% 107.69% 105.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 302.32 140.56 616.17 466.42 334.51 166.11 654.91 -40.19% QoQ % 115.08% -77.19% 32.11% 39.43% 101.38% -74.64% - Horiz. % 46.16% 21.46% 94.08% 71.22% 51.08% 25.36% 100.00%
EPS 3.38 0.24 5.74 2.40 2.00 0.88 3.80 -7.49% QoQ % 1,308.33% -95.82% 139.17% 20.00% 127.27% -76.84% - Horiz. % 88.95% 6.32% 151.05% 63.16% 52.63% 23.16% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.98 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7586 1.6929 1.6654 1.6579 1.6687 1.6323 1.5480 8.85% QoQ % 3.88% 1.65% 0.45% -0.65% 2.23% 5.45% - Horiz. % 113.60% 109.36% 107.58% 107.10% 107.80% 105.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.5750 0.5750 0.5400 0.5900 0.5850 0.4900 0.5550 -
P/RPS 0.19 0.41 0.09 0.13 0.17 0.29 0.08 77.73% QoQ % -53.66% 355.56% -30.77% -23.53% -41.38% 262.50% - Horiz. % 237.50% 512.50% 112.50% 162.50% 212.50% 362.50% 100.00%
P/EPS 16.79 239.58 9.33 24.38 29.10 55.06 14.49 10.29% QoQ % -92.99% 2,467.85% -61.73% -16.22% -47.15% 279.99% - Horiz. % 115.87% 1,653.42% 64.39% 168.25% 200.83% 379.99% 100.00%
EY 5.96 0.42 10.72 4.10 3.44 1.82 6.90 -9.28% QoQ % 1,319.05% -96.08% 161.46% 19.19% 89.01% -73.62% - Horiz. % 86.38% 6.09% 155.36% 59.42% 49.86% 26.38% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 102.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.34 0.32 0.35 0.35 0.30 0.36 -7.53% QoQ % -5.88% 6.25% -8.57% 0.00% 16.67% -16.67% - Horiz. % 88.89% 94.44% 88.89% 97.22% 97.22% 83.33% 100.00%
Price Multiplier on Announcement Date 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 -
Price 0.5700 0.7250 0.5250 0.5750 0.6200 0.5650 0.5600 -
P/RPS 0.19 0.52 0.08 0.12 0.18 0.34 0.08 77.73% QoQ % -63.46% 550.00% -33.33% -33.33% -47.06% 325.00% - Horiz. % 237.50% 650.00% 100.00% 150.00% 225.00% 425.00% 100.00%
P/EPS 16.64 302.08 9.07 23.76 30.85 63.48 14.62 8.99% QoQ % -94.49% 3,230.54% -61.83% -22.98% -51.40% 334.20% - Horiz. % 113.82% 2,066.21% 62.04% 162.52% 211.01% 434.20% 100.00%
EY 6.01 0.33 11.03 4.21 3.24 1.58 6.84 -8.24% QoQ % 1,721.21% -97.01% 162.00% 29.94% 105.06% -76.90% - Horiz. % 87.87% 4.82% 161.26% 61.55% 47.37% 23.10% 100.00%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 106.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.43 0.31 0.34 0.37 0.34 0.36 -7.53% QoQ % -25.58% 38.71% -8.82% -8.11% 8.82% -5.56% - Horiz. % 88.89% 119.44% 86.11% 94.44% 102.78% 94.44% 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_FY2016-Q3_Bursa.pdf 
