[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2011 [#3]

Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 67.11%
YoY- -80.58%
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 1,418,022 1,313,372 1,226,749 1,112,985 1,078,722 1,139,732 1,222,086 10.41%
PBT 27,126 31,272 16,044 10,756 7,432 -9,752 40,013 -22.81%
Tax -7,824 -9,232 -2,906 -2,566 -2,492 -64 -4,855 37.41%
NP 19,302 22,040 13,138 8,189 4,940 -9,816 35,158 -32.92%
-
NP to SH 18,918 21,980 13,185 7,870 4,710 -10,080 35,114 -33.76%
-
Tax Rate 28.84% 29.52% 18.11% 23.86% 33.53% - 12.13% -
Total Cost 1,398,720 1,291,332 1,213,611 1,104,796 1,073,782 1,149,548 1,186,928 11.55%
-
Net Worth 279,691 271,837 264,843 257,310 263,759 257,641 262,935 4.20%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 5,430 - - - - -
Div Payout % - - 41.18% - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 279,691 271,837 264,843 257,310 263,759 257,641 262,935 4.20%
NOSH 194,229 194,169 190,534 189,198 188,400 188,059 186,479 2.74%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.36% 1.68% 1.07% 0.74% 0.46% -0.86% 2.88% -
ROE 6.76% 8.09% 4.98% 3.06% 1.79% -3.91% 13.35% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 730.07 676.40 643.85 588.26 572.57 606.05 655.35 7.45%
EPS 9.74 11.32 6.92 4.16 2.50 -5.36 18.83 -35.53%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.39 1.36 1.40 1.37 1.41 1.41%
Adjusted Per Share Value based on latest NOSH - 191,783
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 729.67 675.82 631.25 572.71 555.08 586.47 628.85 10.41%
EPS 9.73 11.31 6.78 4.05 2.42 -5.19 18.07 -33.78%
DPS 0.00 0.00 2.79 0.00 0.00 0.00 0.00 -
NAPS 1.4392 1.3988 1.3628 1.324 1.3572 1.3257 1.353 4.19%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.55 0.55 0.61 0.67 0.68 0.73 0.70 -
P/RPS 0.08 0.08 0.09 0.11 0.12 0.12 0.11 -19.11%
P/EPS 5.65 4.86 8.82 16.11 27.20 -13.62 3.72 32.09%
EY 17.71 20.58 11.34 6.21 3.68 -7.34 26.90 -24.30%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.44 0.49 0.49 0.53 0.50 -16.70%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 -
Price 0.58 0.52 0.59 0.615 0.70 0.79 0.90 -
P/RPS 0.08 0.08 0.09 0.10 0.12 0.13 0.14 -31.11%
P/EPS 5.95 4.59 8.53 14.78 28.00 -14.74 4.78 15.70%
EY 16.79 21.77 11.73 6.76 3.57 -6.78 20.92 -13.62%
DY 0.00 0.00 4.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.45 0.50 0.58 0.64 -26.87%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment