Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2010-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-Aug-2010  [#1]
Profit Trend QoQ -     -107.18%    YoY -     -120.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 1,226,749 834,739 539,361 284,933 1,222,086 925,387 629,860 56.02%
  QoQ % 46.96% 54.76% 89.29% -76.68% 32.06% 46.92% -
  Horiz. % 194.77% 132.53% 85.63% 45.24% 194.03% 146.92% 100.00%
PBT 16,044 8,067 3,716 -2,438 40,013 35,416 25,300 -26.21%
  QoQ % 98.88% 117.09% 252.42% -106.09% 12.98% 39.98% -
  Horiz. % 63.42% 31.89% 14.69% -9.64% 158.15% 139.98% 100.00%
Tax -2,906 -1,925 -1,246 -16 -4,855 -4,810 -3,725 -15.27%
  QoQ % -50.96% -54.49% -7,687.50% 99.67% -0.94% -29.13% -
  Horiz. % 78.01% 51.68% 33.45% 0.43% 130.34% 129.13% 100.00%
NP 13,138 6,142 2,470 -2,454 35,158 30,606 21,575 -28.18%
  QoQ % 113.90% 148.66% 200.65% -106.98% 14.87% 41.86% -
  Horiz. % 60.89% 28.47% 11.45% -11.37% 162.96% 141.86% 100.00%
NP to SH 13,185 5,903 2,355 -2,520 35,114 30,402 21,552 -27.96%
  QoQ % 123.36% 150.66% 193.45% -107.18% 15.50% 41.06% -
  Horiz. % 61.18% 27.39% 10.93% -11.69% 162.93% 141.06% 100.00%
Tax Rate 18.11 % 23.86 % 33.53 % - % 12.13 % 13.58 % 14.72 % 14.83%
  QoQ % -24.10% -28.84% 0.00% 0.00% -10.68% -7.74% -
  Horiz. % 123.03% 162.09% 227.79% 0.00% 82.40% 92.26% 100.00%
Total Cost 1,213,611 828,597 536,891 287,387 1,186,928 894,781 608,285 58.55%
  QoQ % 46.47% 54.33% 86.82% -75.79% 32.65% 47.10% -
  Horiz. % 199.51% 136.22% 88.26% 47.25% 195.13% 147.10% 100.00%
Net Worth 264,843 257,310 263,759 257,641 262,935 260,163 255,733 2.36%
  QoQ % 2.93% -2.45% 2.37% -2.01% 1.07% 1.73% -
  Horiz. % 103.56% 100.62% 103.14% 100.75% 102.82% 101.73% 100.00%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 5,430 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 41.18 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 264,843 257,310 263,759 257,641 262,935 260,163 255,733 2.36%
  QoQ % 2.93% -2.45% 2.37% -2.01% 1.07% 1.73% -
  Horiz. % 103.56% 100.62% 103.14% 100.75% 102.82% 101.73% 100.00%
NOSH 190,534 189,198 188,400 188,059 186,479 185,831 185,313 1.87%
  QoQ % 0.71% 0.42% 0.18% 0.85% 0.35% 0.28% -
  Horiz. % 102.82% 102.10% 101.67% 101.48% 100.63% 100.28% 100.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 1.07 % 0.74 % 0.46 % -0.86 % 2.88 % 3.31 % 3.43 % -54.04%
  QoQ % 44.59% 60.87% 153.49% -129.86% -12.99% -3.50% -
  Horiz. % 31.20% 21.57% 13.41% -25.07% 83.97% 96.50% 100.00%
ROE 4.98 % 2.29 % 0.89 % -0.98 % 13.35 % 11.69 % 8.43 % -29.62%
  QoQ % 117.47% 157.30% 190.82% -107.34% 14.20% 38.67% -
  Horiz. % 59.07% 27.16% 10.56% -11.63% 158.36% 138.67% 100.00%
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 643.85 441.20 286.29 151.51 655.35 497.97 339.89 53.16%
  QoQ % 45.93% 54.11% 88.96% -76.88% 31.60% 46.51% -
  Horiz. % 189.43% 129.81% 84.23% 44.58% 192.81% 146.51% 100.00%
EPS 6.92 3.12 1.25 -1.34 18.83 16.36 11.63 -29.28%
  QoQ % 121.79% 149.60% 193.28% -107.12% 15.10% 40.67% -
  Horiz. % 59.50% 26.83% 10.75% -11.52% 161.91% 140.67% 100.00%
DPS 2.85 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. % 100.00% - - - - - -
NAPS 1.3900 1.3600 1.4000 1.3700 1.4100 1.4000 1.3800 0.48%
  QoQ % 2.21% -2.86% 2.19% -2.84% 0.71% 1.45% -
  Horiz. % 100.72% 98.55% 101.45% 99.28% 102.17% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 631.25 429.53 277.54 146.62 628.85 476.18 324.11 56.02%
  QoQ % 46.96% 54.76% 89.29% -76.68% 32.06% 46.92% -
  Horiz. % 194.76% 132.53% 85.63% 45.24% 194.02% 146.92% 100.00%
EPS 6.78 3.04 1.21 -1.30 18.07 15.64 11.09 -27.99%
  QoQ % 123.03% 151.24% 193.08% -107.19% 15.54% 41.03% -
  Horiz. % 61.14% 27.41% 10.91% -11.72% 162.94% 141.03% 100.00%
DPS 2.79 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. % 100.00% - - - - - -
NAPS 1.3628 1.3240 1.3572 1.3257 1.3530 1.3387 1.3159 2.36%
  QoQ % 2.93% -2.45% 2.38% -2.02% 1.07% 1.73% -
  Horiz. % 103.56% 100.62% 103.14% 100.74% 102.82% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.6100 0.6700 0.6800 0.7300 0.7000 0.7000 0.7000 -
P/RPS 0.09 0.15 0.24 0.48 0.11 0.14 0.21 -43.19%
  QoQ % -40.00% -37.50% -50.00% 336.36% -21.43% -33.33% -
  Horiz. % 42.86% 71.43% 114.29% 228.57% 52.38% 66.67% 100.00%
P/EPS 8.82 21.47 54.40 -54.48 3.72 4.28 6.02 29.03%
  QoQ % -58.92% -60.53% 199.85% -1,564.52% -13.08% -28.90% -
  Horiz. % 146.51% 356.64% 903.65% -904.98% 61.79% 71.10% 100.00%
EY 11.34 4.66 1.84 -1.84 26.90 23.37 16.61 -22.48%
  QoQ % 143.35% 153.26% 200.00% -106.84% 15.10% 40.70% -
  Horiz. % 68.27% 28.06% 11.08% -11.08% 161.95% 140.70% 100.00%
DY 4.67 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. % 100.00% - - - - - -
P/NAPS 0.44 0.49 0.49 0.53 0.50 0.50 0.51 -9.38%
  QoQ % -10.20% 0.00% -7.55% 6.00% 0.00% -1.96% -
  Horiz. % 86.27% 96.08% 96.08% 103.92% 98.04% 98.04% 100.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 -
Price 0.5900 0.6150 0.7000 0.7900 0.9000 0.7800 0.7000 -
P/RPS 0.09 0.14 0.24 0.52 0.14 0.16 0.21 -43.19%
  QoQ % -35.71% -41.67% -53.85% 271.43% -12.50% -23.81% -
  Horiz. % 42.86% 66.67% 114.29% 247.62% 66.67% 76.19% 100.00%
P/EPS 8.53 19.71 56.00 -58.96 4.78 4.77 6.02 26.18%
  QoQ % -56.72% -64.80% 194.98% -1,333.47% 0.21% -20.76% -
  Horiz. % 141.69% 327.41% 930.23% -979.40% 79.40% 79.24% 100.00%
EY 11.73 5.07 1.79 -1.70 20.92 20.97 16.61 -20.71%
  QoQ % 131.36% 183.24% 205.29% -108.13% -0.24% 26.25% -
  Horiz. % 70.62% 30.52% 10.78% -10.23% 125.95% 126.25% 100.00%
DY 4.83 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. % 100.00% - - - - - -
P/NAPS 0.42 0.45 0.50 0.58 0.64 0.56 0.51 -12.15%
  QoQ % -6.67% -10.00% -13.79% -9.38% 14.29% 9.80% -
  Horiz. % 82.35% 88.24% 98.04% 113.73% 125.49% 109.80% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS