Highlights

[NYLEX] QoQ 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 -     311.82%    YoY -     145.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 217,826 337,758 560,311 456,691 375,218 476,473 433,680 -36.84%
  QoQ % -35.51% -39.72% 22.69% 21.71% -21.25% 9.87% -
  Horiz. % 50.23% 77.88% 129.20% 105.31% 86.52% 109.87% 100.00%
PBT -3,932 -13,853 20,075 16,891 6,089 25,234 10,055 -
  QoQ % 71.62% -169.01% 18.85% 177.40% -75.87% 150.96% -
  Horiz. % -39.10% -137.77% 199.65% 167.99% 60.56% 250.96% 100.00%
Tax 1,352 175 -5,187 -322 -1,941 -6,766 -1,760 -
  QoQ % 672.57% 103.37% -1,510.87% 83.41% 71.31% -284.43% -
  Horiz. % -76.82% -9.94% 294.72% 18.30% 110.28% 384.43% 100.00%
NP -2,580 -13,678 14,888 16,569 4,148 18,468 8,295 -
  QoQ % 81.14% -191.87% -10.15% 299.45% -77.54% 122.64% -
  Horiz. % -31.10% -164.89% 179.48% 199.75% 50.01% 222.64% 100.00%
NP to SH -2,623 -13,335 17,553 17,004 4,129 18,338 8,292 -
  QoQ % 80.33% -175.97% 3.23% 311.82% -77.48% 121.15% -
  Horiz. % -31.63% -160.82% 211.69% 205.07% 49.79% 221.15% 100.00%
Tax Rate - % - % 25.84 % 1.91 % 31.88 % 26.81 % 17.50 % -
  QoQ % 0.00% 0.00% 1,252.88% -94.01% 18.91% 53.20% -
  Horiz. % 0.00% 0.00% 147.66% 10.91% 182.17% 153.20% 100.00%
Total Cost 220,406 351,436 545,423 440,122 371,070 458,005 425,385 -35.52%
  QoQ % -37.28% -35.57% 23.93% 18.61% -18.98% 7.67% -
  Horiz. % 51.81% 82.62% 128.22% 103.46% 87.23% 107.67% 100.00%
Net Worth 220,693 233,141 240,161 222,026 218,817 225,339 211,669 2.83%
  QoQ % -5.34% -2.92% 8.17% 1.47% -2.89% 6.46% -
  Horiz. % 104.26% 110.14% 113.46% 104.89% 103.38% 106.46% 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 - - - 8,122 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 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 220,693 233,141 240,161 222,026 218,817 225,339 211,669 2.83%
  QoQ % -5.34% -2.92% 8.17% 1.47% -2.89% 6.46% -
  Horiz. % 104.26% 110.14% 113.46% 104.89% 103.38% 106.46% 100.00%
NOSH 180,896 176,622 176,589 180,509 190,276 194,258 194,192 -4.62%
  QoQ % 2.42% 0.02% -2.17% -5.13% -2.05% 0.03% -
  Horiz. % 93.15% 90.95% 90.94% 92.95% 97.98% 100.03% 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 -1.18 % -4.05 % 2.66 % 3.63 % 1.11 % 3.88 % 1.91 % -
  QoQ % 70.86% -252.26% -26.72% 227.03% -71.39% 103.14% -
  Horiz. % -61.78% -212.04% 139.27% 190.05% 58.12% 203.14% 100.00%
ROE -1.19 % -5.72 % 7.31 % 7.66 % 1.89 % 8.14 % 3.92 % -
  QoQ % 79.20% -178.25% -4.57% 305.29% -76.78% 107.65% -
  Horiz. % -30.36% -145.92% 186.48% 195.41% 48.21% 207.65% 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 120.41 191.23 317.30 253.00 197.20 245.28 223.33 -33.78%
  QoQ % -37.03% -39.73% 25.42% 28.30% -19.60% 9.83% -
  Horiz. % 53.92% 85.63% 142.08% 113.29% 88.30% 109.83% 100.00%
EPS -1.45 -7.55 9.94 9.42 2.17 9.44 4.27 -
  QoQ % 80.79% -175.96% 5.52% 334.10% -77.01% 121.08% -
  Horiz. % -33.96% -176.82% 232.79% 220.61% 50.82% 221.08% 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 - 184,508
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 112.09 173.80 288.32 235.00 193.08 245.18 223.16 -36.84%
  QoQ % -35.51% -39.72% 22.69% 21.71% -21.25% 9.87% -
  Horiz. % 50.23% 77.88% 129.20% 105.31% 86.52% 109.87% 100.00%
EPS -1.35 -6.86 9.03 8.75 2.12 9.44 4.27 -
  QoQ % 80.32% -175.97% 3.20% 312.74% -77.54% 121.08% -
  Horiz. % -31.62% -160.66% 211.48% 204.92% 49.65% 221.08% 100.00%
DPS 0.00 0.00 0.00 4.18 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 1.1356 1.1997 1.2358 1.1425 1.1260 1.1595 1.0892 2.82%
  QoQ % -5.34% -2.92% 8.17% 1.47% -2.89% 6.45% -
  Horiz. % 104.26% 110.15% 113.46% 104.89% 103.38% 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 0.36 0.40 0.35 0.52 0.66 0.61 0.66 -33.27%
  QoQ % -10.00% 14.29% -32.69% -21.21% 8.20% -7.58% -
  Horiz. % 54.55% 60.61% 53.03% 78.79% 100.00% 92.42% 100.00%
P/EPS -29.66 -10.20 11.27 14.01 59.91 15.89 34.66 -
  QoQ % -190.78% -190.51% -19.56% -76.61% 277.03% -54.15% -
  Horiz. % -85.57% -29.43% 32.52% 40.42% 172.85% 45.85% 100.00%
EY -3.37 -9.81 8.88 7.14 1.67 6.29 2.89 -
  QoQ % 65.65% -210.47% 24.37% 327.54% -73.45% 117.65% -
  Horiz. % -116.61% -339.45% 307.27% 247.06% 57.79% 217.65% 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 0.47 0.30 0.25 0.45 0.66 0.52 0.66 -20.27%
  QoQ % 56.67% 20.00% -44.44% -31.82% 26.92% -21.21% -
  Horiz. % 71.21% 45.45% 37.88% 68.18% 100.00% 78.79% 100.00%
P/EPS -39.31 -7.68 7.85 12.21 59.91 13.56 34.66 -
  QoQ % -411.85% -197.83% -35.71% -79.62% 341.81% -60.88% -
  Horiz. % -113.42% -22.16% 22.65% 35.23% 172.85% 39.12% 100.00%
EY -2.54 -13.02 12.74 8.19 1.67 7.38 2.89 -
  QoQ % 80.49% -202.20% 55.56% 390.42% -77.37% 155.36% -
  Horiz. % -87.89% -450.52% 440.83% 283.39% 57.79% 255.36% 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.
 


 

121  205  426  1451 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.07-0.01 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers