[NYLEX] QoQ Annualized Quarter Result on 29-Feb-2016 [#3]

Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- -19.78%
YoY- -9.23%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 1,175,024 1,092,632 1,197,450 1,208,580 1,300,154 1,291,272 1,272,737 -5.17%
PBT 27,376 12,260 20,512 15,632 17,884 12,672 18,383 30.31%
Tax -12,286 -7,988 -9,335 -10,009 -11,186 -8,324 -13,174 -4.53%
NP 15,090 4,272 11,177 5,622 6,698 4,348 5,209 102.82%
-
NP to SH 13,150 1,880 11,154 6,225 7,760 6,844 7,386 46.74%
-
Tax Rate 44.88% 65.15% 45.51% 64.03% 62.55% 65.69% 71.66% -
Total Cost 1,159,934 1,088,360 1,186,273 1,202,957 1,293,456 1,286,924 1,267,528 -5.72%
-
Net Worth 341,761 328,999 323,639 322,199 324,298 317,207 300,839 8.84%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - 3,852 - - - 3,856 -
Div Payout % - - 34.54% - - - 52.22% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 341,761 328,999 323,639 322,199 324,298 317,207 300,839 8.84%
NOSH 194,337 195,833 192,642 192,933 193,034 192,247 192,845 0.51%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.28% 0.39% 0.93% 0.47% 0.52% 0.34% 0.41% -
ROE 3.85% 0.57% 3.45% 1.93% 2.39% 2.16% 2.46% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 611.99 557.94 621.59 626.42 673.53 671.67 659.98 -4.89%
EPS 6.84 0.96 5.79 3.23 4.02 3.56 3.83 47.04%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.78 1.68 1.68 1.67 1.68 1.65 1.56 9.16%
Adjusted Per Share Value based on latest NOSH - 192,439
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 604.63 562.24 616.17 621.90 669.02 664.45 654.91 -5.17%
EPS 6.77 0.97 5.74 3.20 3.99 3.52 3.80 46.80%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.98 -
NAPS 1.7586 1.6929 1.6654 1.6579 1.6687 1.6323 1.548 8.85%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.575 0.575 0.54 0.59 0.585 0.49 0.555 -
P/RPS 0.09 0.10 0.09 0.09 0.09 0.07 0.08 8.14%
P/EPS 8.40 59.90 9.33 18.29 14.55 13.76 14.49 -30.40%
EY 11.91 1.67 10.72 5.47 6.87 7.27 6.90 43.75%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.60 -
P/NAPS 0.32 0.34 0.32 0.35 0.35 0.30 0.36 -7.53%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 -
Price 0.57 0.725 0.525 0.575 0.62 0.565 0.56 -
P/RPS 0.09 0.13 0.08 0.09 0.09 0.08 0.08 8.14%
P/EPS 8.32 75.52 9.07 17.82 15.42 15.87 14.62 -31.25%
EY 12.02 1.32 11.03 5.61 6.48 6.30 6.84 45.47%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 -
P/NAPS 0.32 0.43 0.31 0.34 0.37 0.34 0.36 -7.53%

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