Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2008-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 31-May-2008
Quarter 31-May-2008  [#4]
Profit Trend QoQ -     55.28%    YoY -     21.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 1,115,895 898,069 560,311 1,742,062 1,285,371 910,153 433,680 87.88%
  QoQ % 24.25% 60.28% -67.84% 35.53% 41.23% 109.87% -
  Horiz. % 257.31% 207.08% 129.20% 401.69% 296.39% 209.87% 100.00%
PBT 2,290 6,222 20,075 58,269 41,378 35,289 10,055 -62.74%
  QoQ % -63.20% -69.01% -65.55% 40.82% 17.25% 250.96% -
  Horiz. % 22.77% 61.88% 199.65% 579.50% 411.52% 350.96% 100.00%
Tax -3,660 -5,012 -5,187 -10,789 -10,467 -8,526 -1,760 62.99%
  QoQ % 26.98% 3.37% 51.92% -3.08% -22.77% -384.43% -
  Horiz. % 207.95% 284.77% 294.72% 613.01% 594.72% 484.43% 100.00%
NP -1,370 1,210 14,888 47,480 30,911 26,763 8,295 -
  QoQ % -213.22% -91.87% -68.64% 53.60% 15.50% 222.64% -
  Horiz. % -16.52% 14.59% 179.48% 572.39% 372.65% 322.64% 100.00%
NP to SH 1,595 4,218 17,553 47,763 30,759 26,630 8,292 -66.71%
  QoQ % -62.19% -75.97% -63.25% 55.28% 15.51% 221.15% -
  Horiz. % 19.24% 50.87% 211.69% 576.01% 370.95% 321.15% 100.00%
Tax Rate 159.83 % 80.55 % 25.84 % 18.52 % 25.30 % 24.16 % 17.50 % 337.52%
  QoQ % 98.42% 211.73% 39.52% -26.80% 4.72% 38.06% -
  Horiz. % 913.31% 460.29% 147.66% 105.83% 144.57% 138.06% 100.00%
Total Cost 1,117,265 896,859 545,423 1,694,582 1,254,460 883,390 425,385 90.48%
  QoQ % 24.58% 64.43% -67.81% 35.08% 42.01% 107.67% -
  Horiz. % 262.65% 210.83% 128.22% 398.36% 294.90% 207.67% 100.00%
Net Worth 216,211 232,960 240,161 233,499 221,912 225,315 211,669 1.43%
  QoQ % -7.19% -3.00% 2.85% 5.22% -1.51% 6.45% -
  Horiz. % 102.15% 110.06% 113.46% 110.31% 104.84% 106.45% 100.00%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - 8,542 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 17.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 216,211 232,960 240,161 233,499 221,912 225,315 211,669 1.43%
  QoQ % -7.19% -3.00% 2.85% 5.22% -1.51% 6.45% -
  Horiz. % 102.15% 110.06% 113.46% 110.31% 104.84% 106.45% 100.00%
NOSH 177,222 176,485 176,589 189,837 192,967 194,237 194,192 -5.92%
  QoQ % 0.42% -0.06% -6.98% -1.62% -0.65% 0.02% -
  Horiz. % 91.26% 90.88% 90.94% 97.76% 99.37% 100.02% 100.00%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -0.12 % 0.13 % 2.66 % 2.73 % 2.40 % 2.94 % 1.91 % -
  QoQ % -192.31% -95.11% -2.56% 13.75% -18.37% 53.93% -
  Horiz. % -6.28% 6.81% 139.27% 142.93% 125.65% 153.93% 100.00%
ROE 0.74 % 1.81 % 7.31 % 20.46 % 13.86 % 11.82 % 3.92 % -67.13%
  QoQ % -59.12% -75.24% -64.27% 47.62% 17.26% 201.53% -
  Horiz. % 18.88% 46.17% 186.48% 521.94% 353.57% 301.53% 100.00%
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 629.66 508.86 317.30 917.66 666.11 468.58 223.33 99.70%
  QoQ % 23.74% 60.37% -65.42% 37.76% 42.16% 109.82% -
  Horiz. % 281.94% 227.85% 142.08% 410.90% 298.26% 209.82% 100.00%
EPS 0.90 2.39 9.94 25.16 15.94 13.71 4.27 -64.62%
  QoQ % -62.34% -75.96% -60.49% 57.84% 16.27% 221.08% -
  Horiz. % 21.08% 55.97% 232.79% 589.23% 373.30% 321.08% 100.00%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2200 1.3200 1.3600 1.2300 1.1500 1.1600 1.0900 7.81%
  QoQ % -7.58% -2.94% 10.57% 6.96% -0.86% 6.42% -
  Horiz. % 111.93% 121.10% 124.77% 112.84% 105.50% 106.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 574.21 462.12 288.32 896.41 661.41 468.34 223.16 87.88%
  QoQ % 24.26% 60.28% -67.84% 35.53% 41.22% 109.87% -
  Horiz. % 257.31% 207.08% 129.20% 401.69% 296.38% 209.87% 100.00%
EPS 0.82 2.17 9.03 24.58 15.83 13.70 4.27 -66.75%
  QoQ % -62.21% -75.97% -63.26% 55.27% 15.55% 220.84% -
  Horiz. % 19.20% 50.82% 211.48% 575.64% 370.73% 320.84% 100.00%
DPS 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1126 1.1987 1.2358 1.2015 1.1419 1.1594 1.0892 1.43%
  QoQ % -7.18% -3.00% 2.85% 5.22% -1.51% 6.45% -
  Horiz. % 102.15% 110.05% 113.46% 110.31% 104.84% 106.45% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.4300 0.7700 1.1200 1.3200 1.3000 1.5000 1.4800 -
P/RPS 0.07 0.15 0.35 0.14 0.20 0.32 0.66 -77.62%
  QoQ % -53.33% -57.14% 150.00% -30.00% -37.50% -51.52% -
  Horiz. % 10.61% 22.73% 53.03% 21.21% 30.30% 48.48% 100.00%
P/EPS 47.78 32.22 11.27 5.25 8.16 10.94 34.66 23.89%
  QoQ % 48.29% 185.89% 114.67% -35.66% -25.41% -68.44% -
  Horiz. % 137.85% 92.96% 32.52% 15.15% 23.54% 31.56% 100.00%
EY 2.09 3.10 8.88 19.06 12.26 9.14 2.89 -19.45%
  QoQ % -32.58% -65.09% -53.41% 55.46% 34.14% 216.26% -
  Horiz. % 72.32% 107.27% 307.27% 659.52% 424.22% 316.26% 100.00%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.35 0.58 0.82 1.07 1.13 1.29 1.36 -59.57%
  QoQ % -39.66% -29.27% -23.36% -5.31% -12.40% -5.15% -
  Horiz. % 25.74% 42.65% 60.29% 78.68% 83.09% 94.85% 100.00%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 29/01/08 30/10/07 -
Price 0.5700 0.5800 0.7800 1.1500 1.3000 1.2800 1.4800 -
P/RPS 0.09 0.11 0.25 0.13 0.20 0.27 0.66 -73.54%
  QoQ % -18.18% -56.00% 92.31% -35.00% -25.93% -59.09% -
  Horiz. % 13.64% 16.67% 37.88% 19.70% 30.30% 40.91% 100.00%
P/EPS 63.33 24.27 7.85 4.57 8.16 9.34 34.66 49.51%
  QoQ % 160.94% 209.17% 71.77% -44.00% -12.63% -73.05% -
  Horiz. % 182.72% 70.02% 22.65% 13.19% 23.54% 26.95% 100.00%
EY 1.58 4.12 12.74 21.88 12.26 10.71 2.89 -33.16%
  QoQ % -61.65% -67.66% -41.77% 78.47% 14.47% 270.59% -
  Horiz. % 54.67% 142.56% 440.83% 757.09% 424.22% 370.59% 100.00%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.44 0.57 0.93 1.13 1.10 1.36 -50.79%
  QoQ % 6.82% -22.81% -38.71% -17.70% 2.73% -19.12% -
  Horiz. % 34.56% 32.35% 41.91% 68.38% 83.09% 80.88% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers