Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2010-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Nov-2010  [#2]
Profit Trend QoQ -     193.45%    YoY -     -89.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 328,343 1,226,749 834,739 539,361 284,933 1,222,086 925,387 -49.79%
  QoQ % -73.23% 46.96% 54.76% 89.29% -76.68% 32.06% -
  Horiz. % 35.48% 132.57% 90.20% 58.28% 30.79% 132.06% 100.00%
PBT 7,818 16,044 8,067 3,716 -2,438 40,013 35,416 -63.37%
  QoQ % -51.27% 98.88% 117.09% 252.42% -106.09% 12.98% -
  Horiz. % 22.07% 45.30% 22.78% 10.49% -6.88% 112.98% 100.00%
Tax -2,308 -2,906 -1,925 -1,246 -16 -4,855 -4,810 -38.63%
  QoQ % 20.58% -50.96% -54.49% -7,687.50% 99.67% -0.94% -
  Horiz. % 47.98% 60.42% 40.02% 25.90% 0.33% 100.94% 100.00%
NP 5,510 13,138 6,142 2,470 -2,454 35,158 30,606 -68.02%
  QoQ % -58.06% 113.90% 148.66% 200.65% -106.98% 14.87% -
  Horiz. % 18.00% 42.93% 20.07% 8.07% -8.02% 114.87% 100.00%
NP to SH 5,495 13,185 5,903 2,355 -2,520 35,114 30,402 -67.93%
  QoQ % -58.32% 123.36% 150.66% 193.45% -107.18% 15.50% -
  Horiz. % 18.07% 43.37% 19.42% 7.75% -8.29% 115.50% 100.00%
Tax Rate 29.52 % 18.11 % 23.86 % 33.53 % - % 12.13 % 13.58 % 67.57%
  QoQ % 63.00% -24.10% -28.84% 0.00% 0.00% -10.68% -
  Horiz. % 217.38% 133.36% 175.70% 246.91% 0.00% 89.32% 100.00%
Total Cost 322,833 1,213,611 828,597 536,891 287,387 1,186,928 894,781 -49.23%
  QoQ % -73.40% 46.47% 54.33% 86.82% -75.79% 32.65% -
  Horiz. % 36.08% 135.63% 92.60% 60.00% 32.12% 132.65% 100.00%
Net Worth 271,837 264,843 257,310 263,759 257,641 262,935 260,163 2.96%
  QoQ % 2.64% 2.93% -2.45% 2.37% -2.01% 1.07% -
  Horiz. % 104.49% 101.80% 98.90% 101.38% 99.03% 101.07% 100.00%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 5,430 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 41.18 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 271,837 264,843 257,310 263,759 257,641 262,935 260,163 2.96%
  QoQ % 2.64% 2.93% -2.45% 2.37% -2.01% 1.07% -
  Horiz. % 104.49% 101.80% 98.90% 101.38% 99.03% 101.07% 100.00%
NOSH 194,169 190,534 189,198 188,400 188,059 186,479 185,831 2.96%
  QoQ % 1.91% 0.71% 0.42% 0.18% 0.85% 0.35% -
  Horiz. % 104.49% 102.53% 101.81% 101.38% 101.20% 100.35% 100.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 1.68 % 1.07 % 0.74 % 0.46 % -0.86 % 2.88 % 3.31 % -36.29%
  QoQ % 57.01% 44.59% 60.87% 153.49% -129.86% -12.99% -
  Horiz. % 50.76% 32.33% 22.36% 13.90% -25.98% 87.01% 100.00%
ROE 2.02 % 4.98 % 2.29 % 0.89 % -0.98 % 13.35 % 11.69 % -68.88%
  QoQ % -59.44% 117.47% 157.30% 190.82% -107.34% 14.20% -
  Horiz. % 17.28% 42.60% 19.59% 7.61% -8.38% 114.20% 100.00%
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 169.10 643.85 441.20 286.29 151.51 655.35 497.97 -51.23%
  QoQ % -73.74% 45.93% 54.11% 88.96% -76.88% 31.60% -
  Horiz. % 33.96% 129.29% 88.60% 57.49% 30.43% 131.60% 100.00%
EPS 2.83 6.92 3.12 1.25 -1.34 18.83 16.36 -68.85%
  QoQ % -59.10% 121.79% 149.60% 193.28% -107.12% 15.10% -
  Horiz. % 17.30% 42.30% 19.07% 7.64% -8.19% 115.10% 100.00%
DPS 0.00 2.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4000 1.3900 1.3600 1.4000 1.3700 1.4100 1.4000 -
  QoQ % 0.72% 2.21% -2.86% 2.19% -2.84% 0.71% -
  Horiz. % 100.00% 99.29% 97.14% 100.00% 97.86% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 168.96 631.25 429.53 277.54 146.62 628.85 476.18 -49.79%
  QoQ % -73.23% 46.96% 54.76% 89.29% -76.68% 32.06% -
  Horiz. % 35.48% 132.57% 90.20% 58.28% 30.79% 132.06% 100.00%
EPS 2.83 6.78 3.04 1.21 -1.30 18.07 15.64 -67.91%
  QoQ % -58.26% 123.03% 151.24% 193.08% -107.19% 15.54% -
  Horiz. % 18.09% 43.35% 19.44% 7.74% -8.31% 115.54% 100.00%
DPS 0.00 2.79 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3988 1.3628 1.3240 1.3572 1.3257 1.3530 1.3387 2.96%
  QoQ % 2.64% 2.93% -2.45% 2.38% -2.02% 1.07% -
  Horiz. % 104.49% 101.80% 98.90% 101.38% 99.03% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.5500 0.6100 0.6700 0.6800 0.7300 0.7000 0.7000 -
P/RPS 0.33 0.09 0.15 0.24 0.48 0.11 0.14 76.84%
  QoQ % 266.67% -40.00% -37.50% -50.00% 336.36% -21.43% -
  Horiz. % 235.71% 64.29% 107.14% 171.43% 342.86% 78.57% 100.00%
P/EPS 19.43 8.82 21.47 54.40 -54.48 3.72 4.28 173.42%
  QoQ % 120.29% -58.92% -60.53% 199.85% -1,564.52% -13.08% -
  Horiz. % 453.97% 206.07% 501.64% 1,271.03% -1,272.90% 86.92% 100.00%
EY 5.15 11.34 4.66 1.84 -1.84 26.90 23.37 -63.42%
  QoQ % -54.59% 143.35% 153.26% 200.00% -106.84% 15.10% -
  Horiz. % 22.04% 48.52% 19.94% 7.87% -7.87% 115.10% 100.00%
DY 0.00 4.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.39 0.44 0.49 0.49 0.53 0.50 0.50 -15.23%
  QoQ % -11.36% -10.20% 0.00% -7.55% 6.00% 0.00% -
  Horiz. % 78.00% 88.00% 98.00% 98.00% 106.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 -
Price 0.5200 0.5900 0.6150 0.7000 0.7900 0.9000 0.7800 -
P/RPS 0.31 0.09 0.14 0.24 0.52 0.14 0.16 55.23%
  QoQ % 244.44% -35.71% -41.67% -53.85% 271.43% -12.50% -
  Horiz. % 193.75% 56.25% 87.50% 150.00% 325.00% 87.50% 100.00%
P/EPS 18.37 8.53 19.71 56.00 -58.96 4.78 4.77 145.09%
  QoQ % 115.36% -56.72% -64.80% 194.98% -1,333.47% 0.21% -
  Horiz. % 385.12% 178.83% 413.21% 1,174.00% -1,236.06% 100.21% 100.00%
EY 5.44 11.73 5.07 1.79 -1.70 20.92 20.97 -59.22%
  QoQ % -53.62% 131.36% 183.24% 205.29% -108.13% -0.24% -
  Horiz. % 25.94% 55.94% 24.18% 8.54% -8.11% 99.76% 100.00%
DY 0.00 4.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.37 0.42 0.45 0.50 0.58 0.64 0.56 -24.08%
  QoQ % -11.90% -6.67% -10.00% -13.79% -9.38% 14.29% -
  Horiz. % 66.07% 75.00% 80.36% 89.29% 103.57% 114.29% 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.
 


 

227  283  509  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers