[NYLEX] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -0.85%
YoY- -54.11%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 1,667,812 1,728,625 1,716,232 1,771,410 1,766,800 1,488,251 1,404,722 12.09%
PBT 13,952 15,776 16,262 17,494 13,404 20,449 20,346 -22.18%
Tax -6,580 -8,753 -8,685 -8,948 -4,324 -6,673 -7,198 -5.79%
NP 7,372 7,023 7,577 8,546 9,080 13,776 13,148 -31.93%
-
NP to SH 9,336 7,755 7,848 8,682 8,756 13,873 12,782 -18.84%
-
Tax Rate 47.16% 55.48% 53.41% 51.15% 32.26% 32.63% 35.38% -
Total Cost 1,660,440 1,721,602 1,708,654 1,762,864 1,757,720 1,474,475 1,391,574 12.46%
-
Net Worth 291,267 284,285 284,619 282,940 284,763 285,620 274,192 4.09%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,867 - - - 3,885 - -
Div Payout % - 49.88% - - - 28.01% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 291,267 284,285 284,619 282,940 284,763 285,620 274,192 4.09%
NOSH 192,892 193,391 193,618 193,794 193,716 194,299 194,462 -0.53%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.44% 0.41% 0.44% 0.48% 0.51% 0.93% 0.94% -
ROE 3.21% 2.73% 2.76% 3.07% 3.07% 4.86% 4.66% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 864.63 893.85 886.40 914.07 912.05 765.96 722.36 12.69%
EPS 4.84 4.01 4.05 4.48 4.52 7.14 6.57 -18.38%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.51 1.47 1.47 1.46 1.47 1.47 1.41 4.66%
Adjusted Per Share Value based on latest NOSH - 193,873
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 858.21 889.50 883.12 911.51 909.14 765.81 722.83 12.09%
EPS 4.80 3.99 4.04 4.47 4.51 7.14 6.58 -18.91%
DPS 0.00 1.99 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.4988 1.4628 1.4646 1.4559 1.4653 1.4697 1.4109 4.09%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.49 0.545 0.47 0.54 0.55 0.54 0.60 -
P/RPS 0.06 0.06 0.05 0.06 0.06 0.07 0.08 -17.40%
P/EPS 10.12 13.59 11.60 12.05 12.17 7.56 9.13 7.08%
EY 9.88 7.36 8.62 8.30 8.22 13.22 10.96 -6.66%
DY 0.00 3.67 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.32 0.37 0.32 0.37 0.37 0.37 0.43 -17.83%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 -
Price 0.52 0.525 0.47 0.49 0.54 0.56 0.55 -
P/RPS 0.06 0.06 0.05 0.05 0.06 0.07 0.08 -17.40%
P/EPS 10.74 13.09 11.60 10.94 11.95 7.84 8.37 18.02%
EY 9.31 7.64 8.62 9.14 8.37 12.75 11.95 -15.29%
DY 0.00 3.81 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.34 0.36 0.32 0.34 0.37 0.38 0.39 -8.71%

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