Highlights

[NYLEX] QoQ Quarter Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -175.97%    YoY -     -172.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 332,027 250,135 217,826 337,758 560,311 456,691 375,218 -7.81%
  QoQ % 32.74% 14.83% -35.51% -39.72% 22.69% 21.71% -
  Horiz. % 88.49% 66.66% 58.05% 90.02% 149.33% 121.71% 100.00%
PBT 15,043 8,086 -3,932 -13,853 20,075 16,891 6,089 82.45%
  QoQ % 86.04% 305.65% 71.62% -169.01% 18.85% 177.40% -
  Horiz. % 247.05% 132.80% -64.58% -227.51% 329.69% 277.40% 100.00%
Tax -2,647 3,902 1,352 175 -5,187 -322 -1,941 22.91%
  QoQ % -167.84% 188.61% 672.57% 103.37% -1,510.87% 83.41% -
  Horiz. % 136.37% -201.03% -69.65% -9.02% 267.23% 16.59% 100.00%
NP 12,396 11,988 -2,580 -13,678 14,888 16,569 4,148 107.06%
  QoQ % 3.40% 564.65% 81.14% -191.87% -10.15% 299.45% -
  Horiz. % 298.84% 289.01% -62.20% -329.75% 358.92% 399.45% 100.00%
NP to SH 12,349 13,111 -2,623 -13,335 17,553 17,004 4,129 107.17%
  QoQ % -5.81% 599.85% 80.33% -175.97% 3.23% 311.82% -
  Horiz. % 299.08% 317.53% -63.53% -322.96% 425.12% 411.82% 100.00%
Tax Rate 17.60 % -48.26 % - % - % 25.84 % 1.91 % 31.88 % -32.63%
  QoQ % 136.47% 0.00% 0.00% 0.00% 1,252.88% -94.01% -
  Horiz. % 55.21% -151.38% 0.00% 0.00% 81.05% 5.99% 100.00%
Total Cost 319,631 238,147 220,406 351,436 545,423 440,122 371,070 -9.44%
  QoQ % 34.22% 8.05% -37.28% -35.57% 23.93% 18.61% -
  Horiz. % 86.14% 64.18% 59.40% 94.71% 146.99% 118.61% 100.00%
Net Worth 250,317 235,515 220,693 233,141 240,161 222,026 218,817 9.35%
  QoQ % 6.28% 6.72% -5.34% -2.92% 8.17% 1.47% -
  Horiz. % 114.40% 107.63% 100.86% 106.55% 109.75% 101.47% 100.00%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - 8,122 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 47.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 250,317 235,515 220,693 233,141 240,161 222,026 218,817 9.35%
  QoQ % 6.28% 6.72% -5.34% -2.92% 8.17% 1.47% -
  Horiz. % 114.40% 107.63% 100.86% 106.55% 109.75% 101.47% 100.00%
NOSH 185,420 185,445 180,896 176,622 176,589 180,509 190,276 -1.70%
  QoQ % -0.01% 2.51% 2.42% 0.02% -2.17% -5.13% -
  Horiz. % 97.45% 97.46% 95.07% 92.82% 92.81% 94.87% 100.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 3.73 % 4.79 % -1.18 % -4.05 % 2.66 % 3.63 % 1.11 % 123.85%
  QoQ % -22.13% 505.93% 70.86% -252.26% -26.72% 227.03% -
  Horiz. % 336.04% 431.53% -106.31% -364.86% 239.64% 327.03% 100.00%
ROE 4.93 % 5.57 % -1.19 % -5.72 % 7.31 % 7.66 % 1.89 % 89.16%
  QoQ % -11.49% 568.07% 79.20% -178.25% -4.57% 305.29% -
  Horiz. % 260.85% 294.71% -62.96% -302.65% 386.77% 405.29% 100.00%
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 179.07 134.88 120.41 191.23 317.30 253.00 197.20 -6.21%
  QoQ % 32.76% 12.02% -37.03% -39.73% 25.42% 28.30% -
  Horiz. % 90.81% 68.40% 61.06% 96.97% 160.90% 128.30% 100.00%
EPS 6.66 7.07 -1.45 -7.55 9.94 9.42 2.17 110.76%
  QoQ % -5.80% 587.59% 80.79% -175.96% 5.52% 334.10% -
  Horiz. % 306.91% 325.81% -66.82% -347.93% 458.06% 434.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3500 1.2700 1.2200 1.3200 1.3600 1.2300 1.1500 11.25%
  QoQ % 6.30% 4.10% -7.58% -2.94% 10.57% 6.96% -
  Horiz. % 117.39% 110.43% 106.09% 114.78% 118.26% 106.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 170.85 128.71 112.09 173.80 288.32 235.00 193.08 -7.81%
  QoQ % 32.74% 14.83% -35.51% -39.72% 22.69% 21.71% -
  Horiz. % 88.49% 66.66% 58.05% 90.01% 149.33% 121.71% 100.00%
EPS 6.35 6.75 -1.35 -6.86 9.03 8.75 2.12 107.38%
  QoQ % -5.93% 600.00% 80.32% -175.97% 3.20% 312.74% -
  Horiz. % 299.53% 318.40% -63.68% -323.58% 425.94% 412.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2881 1.2119 1.1356 1.1997 1.2358 1.1425 1.1260 9.35%
  QoQ % 6.29% 6.72% -5.34% -2.92% 8.17% 1.47% -
  Horiz. % 114.40% 107.63% 100.85% 106.55% 109.75% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.7000 0.5400 0.4300 0.7700 1.1200 1.3200 1.3000 -
P/RPS 0.39 0.40 0.36 0.40 0.35 0.52 0.66 -29.52%
  QoQ % -2.50% 11.11% -10.00% 14.29% -32.69% -21.21% -
  Horiz. % 59.09% 60.61% 54.55% 60.61% 53.03% 78.79% 100.00%
P/EPS 10.51 7.64 -29.66 -10.20 11.27 14.01 59.91 -68.56%
  QoQ % 37.57% 125.76% -190.78% -190.51% -19.56% -76.61% -
  Horiz. % 17.54% 12.75% -49.51% -17.03% 18.81% 23.39% 100.00%
EY 9.51 13.09 -3.37 -9.81 8.88 7.14 1.67 217.88%
  QoQ % -27.35% 488.43% 65.65% -210.47% 24.37% 327.54% -
  Horiz. % 569.46% 783.83% -201.80% -587.43% 531.74% 427.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.43 0.35 0.58 0.82 1.07 1.13 -40.31%
  QoQ % 20.93% 22.86% -39.66% -29.27% -23.36% -5.31% -
  Horiz. % 46.02% 38.05% 30.97% 51.33% 72.57% 94.69% 100.00%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 -
Price 0.7800 0.6600 0.5700 0.5800 0.7800 1.1500 1.3000 -
P/RPS 0.44 0.49 0.47 0.30 0.25 0.45 0.66 -23.63%
  QoQ % -10.20% 4.26% 56.67% 20.00% -44.44% -31.82% -
  Horiz. % 66.67% 74.24% 71.21% 45.45% 37.88% 68.18% 100.00%
P/EPS 11.71 9.34 -39.31 -7.68 7.85 12.21 59.91 -66.22%
  QoQ % 25.37% 123.76% -411.85% -197.83% -35.71% -79.62% -
  Horiz. % 19.55% 15.59% -65.62% -12.82% 13.10% 20.38% 100.00%
EY 8.54 10.71 -2.54 -13.02 12.74 8.19 1.67 195.94%
  QoQ % -20.26% 521.65% 80.49% -202.20% 55.56% 390.42% -
  Horiz. % 511.38% 641.32% -152.10% -779.64% 762.87% 490.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.52 0.47 0.44 0.57 0.93 1.13 -35.82%
  QoQ % 11.54% 10.64% 6.82% -22.81% -38.71% -17.70% -
  Horiz. % 51.33% 46.02% 41.59% 38.94% 50.44% 82.30% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers