[NYLEX] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -32.43%
YoY- 62.41%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 1,771,410 1,766,800 1,488,251 1,404,722 1,418,022 1,313,372 1,226,749 27.66%
PBT 17,494 13,404 20,449 20,346 27,126 31,272 16,044 5.92%
Tax -8,948 -4,324 -6,673 -7,198 -7,824 -9,232 -2,906 111.21%
NP 8,546 9,080 13,776 13,148 19,302 22,040 13,138 -24.86%
-
NP to SH 8,682 8,756 13,873 12,782 18,918 21,980 13,185 -24.25%
-
Tax Rate 51.15% 32.26% 32.63% 35.38% 28.84% 29.52% 18.11% -
Total Cost 1,762,864 1,757,720 1,474,475 1,391,574 1,398,720 1,291,332 1,213,611 28.17%
-
Net Worth 282,940 284,763 285,620 274,192 279,691 271,837 264,843 4.49%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,885 - - - 5,430 -
Div Payout % - - 28.01% - - - 41.18% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 282,940 284,763 285,620 274,192 279,691 271,837 264,843 4.49%
NOSH 193,794 193,716 194,299 194,462 194,229 194,169 190,534 1.13%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.48% 0.51% 0.93% 0.94% 1.36% 1.68% 1.07% -
ROE 3.07% 3.07% 4.86% 4.66% 6.76% 8.09% 4.98% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 914.07 912.05 765.96 722.36 730.07 676.40 643.85 26.23%
EPS 4.48 4.52 7.14 6.57 9.74 11.32 6.92 -25.10%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.85 -
NAPS 1.46 1.47 1.47 1.41 1.44 1.40 1.39 3.32%
Adjusted Per Share Value based on latest NOSH - 182,857
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 911.51 909.14 765.81 722.83 729.67 675.82 631.25 27.66%
EPS 4.47 4.51 7.14 6.58 9.73 11.31 6.78 -24.19%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.79 -
NAPS 1.4559 1.4653 1.4697 1.4109 1.4392 1.3988 1.3628 4.49%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.54 0.55 0.54 0.60 0.55 0.55 0.61 -
P/RPS 0.06 0.06 0.07 0.08 0.08 0.08 0.09 -23.62%
P/EPS 12.05 12.17 7.56 9.13 5.65 4.86 8.82 23.05%
EY 8.30 8.22 13.22 10.96 17.71 20.58 11.34 -18.73%
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.67 -
P/NAPS 0.37 0.37 0.37 0.43 0.38 0.39 0.44 -10.88%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.49 0.54 0.56 0.55 0.58 0.52 0.59 -
P/RPS 0.05 0.06 0.07 0.08 0.08 0.08 0.09 -32.34%
P/EPS 10.94 11.95 7.84 8.37 5.95 4.59 8.53 17.99%
EY 9.14 8.37 12.75 11.95 16.79 21.77 11.73 -15.28%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.83 -
P/NAPS 0.34 0.37 0.38 0.39 0.40 0.37 0.42 -13.10%

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