[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2017 [#3]

Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 38.12%
YoY- 191.75%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 1,354,002 1,254,564 1,337,256 1,276,278 1,175,024 1,092,632 1,197,450 8.52%
PBT 29,342 14,680 36,154 34,612 27,376 12,260 20,512 26.92%
Tax -10,844 -8,404 -12,393 -13,689 -12,286 -7,988 -9,335 10.49%
NP 18,498 6,276 23,761 20,922 15,090 4,272 11,177 39.87%
-
NP to SH 17,316 6,584 20,386 18,162 13,150 1,880 11,154 34.03%
-
Tax Rate 36.96% 57.25% 34.28% 39.55% 44.88% 65.15% 45.51% -
Total Cost 1,335,504 1,248,288 1,313,495 1,255,356 1,159,934 1,088,360 1,186,273 8.21%
-
Net Worth 349,075 347,340 345,421 345,475 341,761 328,999 323,639 5.16%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 3,838 - - - 3,852 -
Div Payout % - - 18.83% - - - 34.54% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 349,075 347,340 345,421 345,475 341,761 328,999 323,639 5.16%
NOSH 194,337 194,337 194,337 194,337 194,337 195,833 192,642 0.58%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.37% 0.50% 1.78% 1.64% 1.28% 0.39% 0.93% -
ROE 4.96% 1.90% 5.90% 5.26% 3.85% 0.57% 3.45% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 705.95 653.76 696.85 664.97 611.99 557.94 621.59 8.84%
EPS 9.02 3.44 10.62 9.45 6.84 0.96 5.79 34.34%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.82 1.81 1.80 1.80 1.78 1.68 1.68 5.47%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 696.73 645.56 688.11 656.73 604.63 562.24 616.17 8.52%
EPS 8.91 3.39 10.49 9.35 6.77 0.97 5.74 34.02%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 1.98 -
NAPS 1.7962 1.7873 1.7774 1.7777 1.7586 1.6929 1.6654 5.16%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.815 0.915 0.955 0.695 0.575 0.575 0.54 -
P/RPS 0.12 0.14 0.14 0.10 0.09 0.10 0.09 21.12%
P/EPS 9.03 26.67 8.99 7.34 8.40 59.90 9.33 -2.15%
EY 11.08 3.75 11.12 13.62 11.91 1.67 10.72 2.22%
DY 0.00 0.00 2.09 0.00 0.00 0.00 3.70 -
P/NAPS 0.45 0.51 0.53 0.39 0.32 0.34 0.32 25.49%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 -
Price 0.805 1.02 1.07 0.895 0.57 0.725 0.525 -
P/RPS 0.11 0.16 0.15 0.13 0.09 0.13 0.08 23.62%
P/EPS 8.92 29.73 10.07 9.46 8.32 75.52 9.07 -1.10%
EY 11.22 3.36 9.93 10.57 12.02 1.32 11.03 1.14%
DY 0.00 0.00 1.87 0.00 0.00 0.00 3.81 -
P/NAPS 0.44 0.56 0.59 0.50 0.32 0.43 0.31 26.27%

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