[NYLEX] QoQ Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 18.81%
YoY- 64.3%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 710,204 625,497 577,713 571,016 553,004 395,201 347,162 60.94%
PBT 16,444 19,525 15,192 19,596 15,872 26,483 17,165 -2.81%
Tax -5,204 -6,069 -5,677 -6,570 -5,568 -31,344 -5,430 -2.78%
NP 11,240 13,456 9,514 13,026 10,304 -4,861 11,734 -2.81%
-
NP to SH 14,196 13,456 9,514 13,026 10,964 19,586 11,734 13.50%
-
Tax Rate 31.65% 31.08% 37.37% 33.53% 35.08% 118.36% 31.63% -
Total Cost 698,964 612,041 568,198 557,990 542,700 400,062 335,428 62.92%
-
Net Worth 121,831 157,258 121,079 122,984 119,418 734,512 168,386 -19.35%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 10,422 - - - - - -
Div Payout % - 77.46% - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 121,831 157,258 121,079 122,984 119,418 734,512 168,386 -19.35%
NOSH 176,567 182,859 186,275 189,206 112,243 906,805 224,515 -14.76%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 1.58% 2.15% 1.65% 2.28% 1.86% -1.23% 3.38% -
ROE 11.65% 8.56% 7.86% 10.59% 9.18% 2.67% 6.97% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 402.23 342.07 310.14 301.79 287.11 43.58 154.63 88.81%
EPS 8.04 7.45 5.23 7.06 5.36 -2.17 5.23 33.09%
DPS 0.00 5.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.86 0.65 0.65 0.62 0.81 0.75 -5.39%
Adjusted Per Share Value based on latest NOSH - 176,591
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 395.02 347.91 321.33 317.61 307.59 219.82 193.10 60.93%
EPS 7.90 7.48 5.29 7.25 6.10 10.89 6.53 13.49%
DPS 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6776 0.8747 0.6735 0.6841 0.6642 4.0855 0.9366 -19.36%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.60 0.61 0.65 0.71 0.81 0.69 0.87 -
P/RPS 0.15 0.18 0.21 0.24 0.28 1.58 0.56 -58.34%
P/EPS 7.46 8.29 12.73 10.31 14.23 31.95 16.65 -41.36%
EY 13.40 12.06 7.86 9.70 7.03 3.13 6.01 70.41%
DY 0.00 9.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 1.00 1.09 1.31 0.85 1.16 -17.40%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 29/04/04 -
Price 0.65 0.65 0.63 0.66 0.72 0.80 0.71 -
P/RPS 0.16 0.19 0.20 0.22 0.25 1.84 0.46 -50.44%
P/EPS 8.08 8.83 12.33 9.59 12.65 37.04 13.58 -29.19%
EY 12.37 11.32 8.11 10.43 7.91 2.70 7.36 41.22%
DY 0.00 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.97 1.02 1.16 0.99 0.95 -0.70%

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