[NYLEX] QoQ Annualized Quarter Result on 30-Nov-2002 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -17.83%
YoY- 105.27%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 388,828 386,351 368,825 364,510 394,924 365,873 362,985 4.67%
PBT 21,396 26,124 24,308 16,446 19,104 -53,274 -77,434 -
Tax -7,528 -9,368 -9,264 -8,466 -9,392 -9,067 77,434 -
NP 13,868 16,756 15,044 7,980 9,712 -62,341 0 -
-
NP to SH 13,868 16,756 15,044 7,980 9,712 -62,341 -87,261 -
-
Tax Rate 35.18% 35.86% 38.11% 51.48% 49.16% - - -
Total Cost 374,960 369,595 353,781 356,530 385,212 428,214 362,985 2.18%
-
Net Worth 171,098 166,212 165,992 161,393 158,741 154,875 157,496 5.66%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 11,230 8,972 - 8,992 4,489 - -
Div Payout % - 67.02% 59.64% - 92.59% 0.00% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 171,098 166,212 165,992 161,393 158,741 154,875 157,496 5.66%
NOSH 225,129 224,611 224,314 224,157 224,814 224,457 224,514 0.18%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 3.57% 4.34% 4.08% 2.19% 2.46% -17.04% 0.00% -
ROE 8.11% 10.08% 9.06% 4.94% 6.12% -40.25% -55.41% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 172.71 172.01 164.42 162.61 175.67 163.00 161.68 4.48%
EPS 6.16 7.46 6.71 3.56 4.32 -27.77 -38.87 -
DPS 0.00 5.00 4.00 0.00 4.00 2.00 0.00 -
NAPS 0.76 0.74 0.74 0.72 0.7061 0.69 0.7015 5.46%
Adjusted Per Share Value based on latest NOSH - 223,142
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 216.27 214.89 205.15 202.75 219.66 203.50 201.90 4.67%
EPS 7.71 9.32 8.37 4.44 5.40 -34.67 -48.54 -
DPS 0.00 6.25 4.99 0.00 5.00 2.50 0.00 -
NAPS 0.9517 0.9245 0.9233 0.8977 0.8829 0.8614 0.876 5.66%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.74 0.42 0.40 0.41 0.56 0.51 0.50 -
P/RPS 0.43 0.24 0.24 0.25 0.32 0.31 0.31 24.30%
P/EPS 12.01 5.63 5.96 11.52 12.96 -1.84 -1.29 -
EY 8.32 17.76 16.77 8.68 7.71 -54.46 -77.73 -
DY 0.00 11.90 10.00 0.00 7.14 3.92 0.00 -
P/NAPS 0.97 0.57 0.54 0.57 0.79 0.74 0.71 23.05%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/10/03 30/07/03 30/04/03 29/01/03 31/10/02 30/07/02 29/04/02 -
Price 0.78 0.61 0.38 0.37 0.46 0.48 0.55 -
P/RPS 0.45 0.35 0.23 0.23 0.26 0.29 0.34 20.48%
P/EPS 12.66 8.18 5.67 10.39 10.65 -1.73 -1.42 -
EY 7.90 12.23 17.65 9.62 9.39 -57.86 -70.67 -
DY 0.00 8.20 10.53 0.00 8.70 4.17 0.00 -
P/NAPS 1.03 0.82 0.51 0.51 0.65 0.70 0.78 20.30%

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