Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2012-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     98.31%    YoY -     -54.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 416,953 1,728,625 1,287,174 885,705 441,700 1,488,251 1,053,542 -46.00%
  QoQ % -75.88% 34.30% 45.33% 100.52% -70.32% 41.26% -
  Horiz. % 39.58% 164.08% 122.18% 84.07% 41.93% 141.26% 100.00%
PBT 3,488 15,776 12,197 8,747 3,351 20,449 15,260 -62.52%
  QoQ % -77.89% 29.34% 39.44% 161.03% -83.61% 34.00% -
  Horiz. % 22.86% 103.38% 79.93% 57.32% 21.96% 134.00% 100.00%
Tax -1,645 -8,753 -6,514 -4,474 -1,081 -6,673 -5,399 -54.62%
  QoQ % 81.21% -34.37% -45.60% -313.88% 83.80% -23.60% -
  Horiz. % 30.47% 162.12% 120.65% 82.87% 20.02% 123.60% 100.00%
NP 1,843 7,023 5,683 4,273 2,270 13,776 9,861 -67.21%
  QoQ % -73.76% 23.58% 33.00% 88.24% -83.52% 39.70% -
  Horiz. % 18.69% 71.22% 57.63% 43.33% 23.02% 139.70% 100.00%
NP to SH 2,334 7,755 5,886 4,341 2,189 13,873 9,587 -60.91%
  QoQ % -69.90% 31.75% 35.59% 98.31% -84.22% 44.71% -
  Horiz. % 24.35% 80.89% 61.40% 45.28% 22.83% 144.71% 100.00%
Tax Rate 47.16 % 55.48 % 53.41 % 51.15 % 32.26 % 32.63 % 35.38 % 21.06%
  QoQ % -15.00% 3.88% 4.42% 58.56% -1.13% -7.77% -
  Horiz. % 133.30% 156.81% 150.96% 144.57% 91.18% 92.23% 100.00%
Total Cost 415,110 1,721,602 1,281,491 881,432 439,430 1,474,475 1,043,681 -45.83%
  QoQ % -75.89% 34.34% 45.39% 100.59% -70.20% 41.28% -
  Horiz. % 39.77% 164.95% 122.79% 84.45% 42.10% 141.28% 100.00%
Net Worth 291,267 284,285 284,619 282,940 284,763 285,620 274,192 4.10%
  QoQ % 2.46% -0.12% 0.59% -0.64% -0.30% 4.17% -
  Horiz. % 106.23% 103.68% 103.80% 103.19% 103.86% 104.17% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,867 - - - 3,885 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.53% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 49.88 % - % - % - % 28.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 178.08% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 291,267 284,285 284,619 282,940 284,763 285,620 274,192 4.10%
  QoQ % 2.46% -0.12% 0.59% -0.64% -0.30% 4.17% -
  Horiz. % 106.23% 103.68% 103.80% 103.19% 103.86% 104.17% 100.00%
NOSH 192,892 193,391 193,618 193,794 193,716 194,299 194,462 -0.54%
  QoQ % -0.26% -0.12% -0.09% 0.04% -0.30% -0.08% -
  Horiz. % 99.19% 99.45% 99.57% 99.66% 99.62% 99.92% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.44 % 0.41 % 0.44 % 0.48 % 0.51 % 0.93 % 0.94 % -39.63%
  QoQ % 7.32% -6.82% -8.33% -5.88% -45.16% -1.06% -
  Horiz. % 46.81% 43.62% 46.81% 51.06% 54.26% 98.94% 100.00%
ROE 0.80 % 2.73 % 2.07 % 1.53 % 0.77 % 4.86 % 3.50 % -62.52%
  QoQ % -70.70% 31.88% 35.29% 98.70% -84.16% 38.86% -
  Horiz. % 22.86% 78.00% 59.14% 43.71% 22.00% 138.86% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 216.16 893.85 664.80 457.03 228.01 765.96 541.77 -45.71%
  QoQ % -75.82% 34.45% 45.46% 100.44% -70.23% 41.38% -
  Horiz. % 39.90% 164.99% 122.71% 84.36% 42.09% 141.38% 100.00%
EPS 1.21 4.01 3.04 2.24 1.13 7.14 4.93 -60.70%
  QoQ % -69.83% 31.91% 35.71% 98.23% -84.17% 44.83% -
  Horiz. % 24.54% 81.34% 61.66% 45.44% 22.92% 144.83% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5100 1.4700 1.4700 1.4600 1.4700 1.4700 1.4100 4.66%
  QoQ % 2.72% 0.00% 0.68% -0.68% 0.00% 4.26% -
  Horiz. % 107.09% 104.26% 104.26% 103.55% 104.26% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 214.55 889.50 662.34 455.76 227.29 765.81 542.12 -46.00%
  QoQ % -75.88% 34.30% 45.33% 100.52% -70.32% 41.26% -
  Horiz. % 39.58% 164.08% 122.18% 84.07% 41.93% 141.26% 100.00%
EPS 1.20 3.99 3.03 2.23 1.13 7.14 4.93 -60.92%
  QoQ % -69.92% 31.68% 35.87% 97.35% -84.17% 44.83% -
  Horiz. % 24.34% 80.93% 61.46% 45.23% 22.92% 144.83% 100.00%
DPS 0.00 1.99 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4988 1.4628 1.4646 1.4559 1.4653 1.4697 1.4109 4.10%
  QoQ % 2.46% -0.12% 0.60% -0.64% -0.30% 4.17% -
  Horiz. % 106.23% 103.68% 103.81% 103.19% 103.86% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.4900 0.5450 0.4700 0.5400 0.5500 0.5400 0.6000 -
P/RPS 0.23 0.06 0.07 0.12 0.24 0.07 0.11 63.30%
  QoQ % 283.33% -14.29% -41.67% -50.00% 242.86% -36.36% -
  Horiz. % 209.09% 54.55% 63.64% 109.09% 218.18% 63.64% 100.00%
P/EPS 40.50 13.59 15.46 24.11 48.67 7.56 12.17 122.41%
  QoQ % 198.01% -12.10% -35.88% -50.46% 543.78% -37.88% -
  Horiz. % 332.79% 111.67% 127.03% 198.11% 399.92% 62.12% 100.00%
EY 2.47 7.36 6.47 4.15 2.05 13.22 8.22 -55.04%
  QoQ % -66.44% 13.76% 55.90% 102.44% -84.49% 60.83% -
  Horiz. % 30.05% 89.54% 78.71% 50.49% 24.94% 160.83% 100.00%
DY 0.00 3.67 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.19% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.37 0.32 0.37 0.37 0.37 0.43 -17.83%
  QoQ % -13.51% 15.63% -13.51% 0.00% 0.00% -13.95% -
  Horiz. % 74.42% 86.05% 74.42% 86.05% 86.05% 86.05% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 -
Price 0.5200 0.5250 0.4700 0.4900 0.5400 0.5600 0.5500 -
P/RPS 0.24 0.06 0.07 0.11 0.24 0.07 0.10 78.97%
  QoQ % 300.00% -14.29% -36.36% -54.17% 242.86% -30.00% -
  Horiz. % 240.00% 60.00% 70.00% 110.00% 240.00% 70.00% 100.00%
P/EPS 42.98 13.09 15.46 21.88 47.79 7.84 11.16 145.10%
  QoQ % 228.34% -15.33% -29.34% -54.22% 509.57% -29.75% -
  Horiz. % 385.13% 117.29% 138.53% 196.06% 428.23% 70.25% 100.00%
EY 2.33 7.64 6.47 4.57 2.09 12.75 8.96 -59.16%
  QoQ % -69.50% 18.08% 41.58% 118.66% -83.61% 42.30% -
  Horiz. % 26.00% 85.27% 72.21% 51.00% 23.33% 142.30% 100.00%
DY 0.00 3.81 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.72% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.36 0.32 0.34 0.37 0.38 0.39 -8.72%
  QoQ % -5.56% 12.50% -5.88% -8.11% -2.63% -2.56% -
  Horiz. % 87.18% 92.31% 82.05% 87.18% 94.87% 97.44% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers