[NYLEX] QoQ Cumulative Quarter Result on 2011-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 1,488,251 1,053,542 709,011 328,343 1,226,749 834,739 539,361 96.61% QoQ % 41.26% 48.59% 115.94% -73.23% 46.96% 54.76% - Horiz. % 275.93% 195.33% 131.45% 60.88% 227.44% 154.76% 100.00%
PBT 20,449 15,260 13,563 7,818 16,044 8,067 3,716 211.37% QoQ % 34.00% 12.51% 73.48% -51.27% 98.88% 117.09% - Horiz. % 550.30% 410.66% 364.99% 210.39% 431.75% 217.09% 100.00%
Tax -6,673 -5,399 -3,912 -2,308 -2,906 -1,925 -1,246 205.79% QoQ % -23.60% -38.01% -69.50% 20.58% -50.96% -54.49% - Horiz. % 535.55% 433.31% 313.96% 185.23% 233.23% 154.49% 100.00%
NP 13,776 9,861 9,651 5,510 13,138 6,142 2,470 214.17% QoQ % 39.70% 2.18% 75.15% -58.06% 113.90% 148.66% - Horiz. % 557.73% 399.23% 390.73% 223.08% 531.90% 248.66% 100.00%
NP to SH 13,873 9,587 9,459 5,495 13,185 5,903 2,355 225.83% QoQ % 44.71% 1.35% 72.14% -58.32% 123.36% 150.66% - Horiz. % 589.09% 407.09% 401.66% 233.33% 559.87% 250.66% 100.00%
Tax Rate 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 33.53 % -1.80% QoQ % -7.77% 22.68% -2.30% 63.00% -24.10% -28.84% - Horiz. % 97.32% 105.52% 86.01% 88.04% 54.01% 71.16% 100.00%
Total Cost 1,474,475 1,043,681 699,360 322,833 1,213,611 828,597 536,891 95.99% QoQ % 41.28% 49.23% 116.63% -73.40% 46.47% 54.33% - Horiz. % 274.63% 194.39% 130.26% 60.13% 226.04% 154.33% 100.00%
Net Worth 285,620 274,192 279,691 271,837 264,843 257,310 263,759 5.45% QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% - Horiz. % 108.29% 103.96% 106.04% 103.06% 100.41% 97.55% 100.00%
Dividend 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,885 - - - 5,430 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 71.56% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 28.01 % - % - % - % 41.18 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 68.02% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 285,620 274,192 279,691 271,837 264,843 257,310 263,759 5.45% QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% - Horiz. % 108.29% 103.96% 106.04% 103.06% 100.41% 97.55% 100.00%
NOSH 194,299 194,462 194,229 194,169 190,534 189,198 188,400 2.07% QoQ % -0.08% 0.12% 0.03% 1.91% 0.71% 0.42% - Horiz. % 103.13% 103.22% 103.09% 103.06% 101.13% 100.42% 100.00%
Ratio Analysis 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % 0.46 % 59.82% QoQ % -1.06% -30.88% -19.05% 57.01% 44.59% 60.87% - Horiz. % 202.17% 204.35% 295.65% 365.22% 232.61% 160.87% 100.00%
ROE 4.86 % 3.50 % 3.38 % 2.02 % 4.98 % 2.29 % 0.89 % 209.78% QoQ % 38.86% 3.55% 67.33% -59.44% 117.47% 157.30% - Horiz. % 546.07% 393.26% 379.78% 226.97% 559.55% 257.30% 100.00%
Per Share 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 765.96 541.77 365.04 169.10 643.85 441.20 286.29 92.61% QoQ % 41.38% 48.41% 115.87% -73.74% 45.93% 54.11% - Horiz. % 267.55% 189.24% 127.51% 59.07% 224.89% 154.11% 100.00%
EPS 7.14 4.93 4.87 2.83 6.92 3.12 1.25 219.20% QoQ % 44.83% 1.23% 72.08% -59.10% 121.79% 149.60% - Horiz. % 571.20% 394.40% 389.60% 226.40% 553.60% 249.60% 100.00%
DPS 2.00 0.00 0.00 0.00 2.85 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.18% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 3.30% QoQ % 4.26% -2.08% 2.86% 0.72% 2.21% -2.86% - Horiz. % 105.00% 100.71% 102.86% 100.00% 99.29% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 765.81 542.12 364.84 168.96 631.25 429.53 277.54 96.61% QoQ % 41.26% 48.59% 115.93% -73.23% 46.96% 54.76% - Horiz. % 275.93% 195.33% 131.45% 60.88% 227.44% 154.76% 100.00%
EPS 7.14 4.93 4.87 2.83 6.78 3.04 1.21 226.19% QoQ % 44.83% 1.23% 72.08% -58.26% 123.03% 151.24% - Horiz. % 590.08% 407.44% 402.48% 233.88% 560.33% 251.24% 100.00%
DPS 2.00 0.00 0.00 0.00 2.79 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 71.68% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4697 1.4109 1.4392 1.3988 1.3628 1.3240 1.3572 5.45% QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% - Horiz. % 108.29% 103.96% 106.04% 103.07% 100.41% 97.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 -
P/RPS 0.07 0.11 0.15 0.33 0.09 0.15 0.24 -55.99% QoQ % -36.36% -26.67% -54.55% 266.67% -40.00% -37.50% - Horiz. % 29.17% 45.83% 62.50% 137.50% 37.50% 62.50% 100.00%
P/EPS 7.56 12.17 11.29 19.43 8.82 21.47 54.40 -73.14% QoQ % -37.88% 7.79% -41.89% 120.29% -58.92% -60.53% - Horiz. % 13.90% 22.37% 20.75% 35.72% 16.21% 39.47% 100.00%
EY 13.22 8.22 8.85 5.15 11.34 4.66 1.84 271.90% QoQ % 60.83% -7.12% 71.84% -54.59% 143.35% 153.26% - Horiz. % 718.48% 446.74% 480.98% 279.89% 616.30% 253.26% 100.00%
DY 3.70 0.00 0.00 0.00 4.67 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.43 0.38 0.39 0.44 0.49 0.49 -17.06% QoQ % -13.95% 13.16% -2.56% -11.36% -10.20% 0.00% - Horiz. % 75.51% 87.76% 77.55% 79.59% 89.80% 100.00% 100.00%
Price Multiplier on Announcement Date 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 -
Price 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 -
P/RPS 0.07 0.10 0.16 0.31 0.09 0.14 0.24 -55.99% QoQ % -30.00% -37.50% -48.39% 244.44% -35.71% -41.67% - Horiz. % 29.17% 41.67% 66.67% 129.17% 37.50% 58.33% 100.00%
P/EPS 7.84 11.16 11.91 18.37 8.53 19.71 56.00 -73.01% QoQ % -29.75% -6.30% -35.17% 115.36% -56.72% -64.80% - Horiz. % 14.00% 19.93% 21.27% 32.80% 15.23% 35.20% 100.00%
EY 12.75 8.96 8.40 5.44 11.73 5.07 1.79 269.76% QoQ % 42.30% 6.67% 54.41% -53.62% 131.36% 183.24% - Horiz. % 712.29% 500.56% 469.27% 303.91% 655.31% 283.24% 100.00%
DY 3.57 0.00 0.00 0.00 4.83 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 73.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.38 0.39 0.40 0.37 0.42 0.45 0.50 -16.71% QoQ % -2.56% -2.50% 8.11% -11.90% -6.67% -10.00% - Horiz. % 76.00% 78.00% 80.00% 74.00% 84.00% 90.00% 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-FY2012-Q1_Bursa.pdf 
