[NYLEX] YoY Cumulative Quarter Result on 2006-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 629,860 898,069 910,153 619,605 344,481 285,508 183,160 22.83% YoY % -29.87% -1.33% 46.89% 79.87% 20.66% 55.88% - Horiz. % 343.89% 490.32% 496.92% 338.29% 188.08% 155.88% 100.00%
PBT 25,300 6,222 35,289 33,727 10,673 9,798 6,964 23.96% YoY % 306.62% -82.37% 4.63% 216.00% 8.93% 40.70% - Horiz. % 363.30% 89.35% 506.73% 484.30% 153.26% 140.70% 100.00%
Tax -3,725 -5,012 -8,526 -8,148 -4,160 -3,285 -3,000 3.67% YoY % 25.68% 41.22% -4.64% -95.87% -26.64% -9.50% - Horiz. % 124.17% 167.07% 284.20% 271.60% 138.67% 109.50% 100.00%
NP 21,575 1,210 26,763 25,579 6,513 6,513 3,964 32.59% YoY % 1,683.06% -95.48% 4.63% 292.74% 0.00% 64.30% - Horiz. % 544.27% 30.52% 675.15% 645.28% 164.30% 164.30% 100.00%
NP to SH 21,552 4,218 26,630 25,771 7,256 6,513 3,964 32.57% YoY % 410.95% -84.16% 3.33% 255.17% 11.41% 64.30% - Horiz. % 543.69% 106.41% 671.80% 650.13% 183.05% 164.30% 100.00%
Tax Rate 14.72 % 80.55 % 24.16 % 24.16 % 38.98 % 33.53 % 43.08 % -16.37% YoY % -81.73% 233.40% 0.00% -38.02% 16.25% -22.17% - Horiz. % 34.17% 186.98% 56.08% 56.08% 90.48% 77.83% 100.00%
Total Cost 608,285 896,859 883,390 594,026 337,968 278,995 179,196 22.57% YoY % -32.18% 1.52% 48.71% 75.76% 21.14% 55.69% - Horiz. % 339.45% 500.49% 492.97% 331.50% 188.60% 155.69% 100.00%
Net Worth 255,733 232,960 225,315 180,290 157,125 122,984 166,668 7.39% YoY % 9.78% 3.39% 24.97% 14.74% 27.76% -26.21% - Horiz. % 153.44% 139.78% 135.19% 108.17% 94.27% 73.79% 100.00%
Dividend 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - 5,302 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 20.58 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 255,733 232,960 225,315 180,290 157,125 122,984 166,668 7.39% YoY % 9.78% 3.39% 24.97% 14.74% 27.76% -26.21% - Horiz. % 153.44% 139.78% 135.19% 108.17% 94.27% 73.79% 100.00%
NOSH 185,313 176,485 194,237 176,755 176,545 189,206 225,227 -3.20% YoY % 5.00% -9.14% 9.89% 0.12% -6.69% -15.99% - Horiz. % 82.28% 78.36% 86.24% 78.48% 78.39% 84.01% 100.00%
Ratio Analysis 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 3.43 % 0.13 % 2.94 % 4.13 % 1.89 % 2.28 % 2.16 % 8.00% YoY % 2,538.46% -95.58% -28.81% 118.52% -17.11% 5.56% - Horiz. % 158.80% 6.02% 136.11% 191.20% 87.50% 105.56% 100.00%
ROE 8.43 % 1.81 % 11.82 % 14.29 % 4.62 % 5.30 % 2.38 % 23.44% YoY % 365.75% -84.69% -17.28% 209.31% -12.83% 122.69% - Horiz. % 354.20% 76.05% 496.64% 600.42% 194.12% 222.69% 100.00%
Per Share 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 339.89 508.86 468.58 350.54 195.12 150.90 81.32 26.89% YoY % -33.21% 8.60% 33.67% 79.65% 29.30% 85.56% - Horiz. % 417.97% 625.75% 576.22% 431.06% 239.94% 185.56% 100.00%
EPS 11.63 2.39 13.71 14.58 4.11 3.53 1.76 36.95% YoY % 386.61% -82.57% -5.97% 254.74% 16.43% 100.57% - Horiz. % 660.80% 135.80% 778.98% 828.41% 233.52% 200.57% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3800 1.3200 1.1600 1.0200 0.8900 0.6500 0.7400 10.93% YoY % 4.55% 13.79% 13.73% 14.61% 36.92% -12.16% - Horiz. % 186.49% 178.38% 156.76% 137.84% 120.27% 87.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 324.11 462.12 468.34 318.83 177.26 146.91 94.25 22.83% YoY % -29.86% -1.33% 46.89% 79.87% 20.66% 55.87% - Horiz. % 343.88% 490.31% 496.91% 338.28% 188.07% 155.87% 100.00%
EPS 11.09 2.17 13.70 13.26 3.73 3.35 2.04 32.57% YoY % 411.06% -84.16% 3.32% 255.50% 11.34% 64.22% - Horiz. % 543.63% 106.37% 671.57% 650.00% 182.84% 164.22% 100.00%
DPS 0.00 0.00 0.00 2.73 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3159 1.1987 1.1594 0.9277 0.8085 0.6328 0.8576 7.39% YoY % 9.78% 3.39% 24.98% 14.74% 27.77% -26.21% - Horiz. % 153.44% 139.77% 135.19% 108.17% 94.27% 73.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.7000 0.7700 1.5000 1.1700 0.7300 0.7100 0.7800 -
P/RPS 0.21 0.15 0.32 0.33 0.37 0.47 0.96 -22.36% YoY % 40.00% -53.12% -3.03% -10.81% -21.28% -51.04% - Horiz. % 21.88% 15.63% 33.33% 34.38% 38.54% 48.96% 100.00%
P/EPS 6.02 32.22 10.94 8.02 17.76 20.63 44.32 -28.28% YoY % -81.32% 194.52% 36.41% -54.84% -13.91% -53.45% - Horiz. % 13.58% 72.70% 24.68% 18.10% 40.07% 46.55% 100.00%
EY 16.61 3.10 9.14 12.46 5.63 4.85 2.26 39.39% YoY % 435.81% -66.08% -26.65% 121.31% 16.08% 114.60% - Horiz. % 734.96% 137.17% 404.42% 551.33% 249.12% 214.60% 100.00%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.58 1.29 1.15 0.82 1.09 1.05 -11.33% YoY % -12.07% -55.04% 12.17% 40.24% -24.77% 3.81% - Horiz. % 48.57% 55.24% 122.86% 109.52% 78.10% 103.81% 100.00%
Price Multiplier on Announcement Date 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 28/01/04 -
Price 0.7000 0.5800 1.2800 1.7700 0.8200 0.6600 0.7900 -
P/RPS 0.21 0.11 0.27 0.50 0.42 0.44 0.97 -22.49% YoY % 90.91% -59.26% -46.00% 19.05% -4.55% -54.64% - Horiz. % 21.65% 11.34% 27.84% 51.55% 43.30% 45.36% 100.00%
P/EPS 6.02 24.27 9.34 12.14 19.95 19.17 44.89 -28.43% YoY % -75.20% 159.85% -23.06% -39.15% 4.07% -57.30% - Horiz. % 13.41% 54.07% 20.81% 27.04% 44.44% 42.70% 100.00%
EY 16.61 4.12 10.71 8.24 5.01 5.22 2.23 39.70% YoY % 303.16% -61.53% 29.98% 64.47% -4.02% 134.08% - Horiz. % 744.84% 184.75% 480.27% 369.51% 224.66% 234.08% 100.00%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.44 1.10 1.74 0.92 1.02 1.07 -11.61% YoY % 15.91% -60.00% -36.78% 89.13% -9.80% -4.67% - Horiz. % 47.66% 41.12% 102.80% 162.62% 85.98% 95.33% 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
Ann(230107)Q2FY07_Nylex.doc 
