[NYLEX] QoQ Annualized Quarter Result on 31-Aug-2016 [#1]

Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -83.15%
YoY- -72.53%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 1,337,256 1,276,278 1,175,024 1,092,632 1,197,450 1,208,580 1,300,154 1.89%
PBT 36,154 34,612 27,376 12,260 20,512 15,632 17,884 59.81%
Tax -12,393 -13,689 -12,286 -7,988 -9,335 -10,009 -11,186 7.06%
NP 23,761 20,922 15,090 4,272 11,177 5,622 6,698 132.42%
-
NP to SH 20,386 18,162 13,150 1,880 11,154 6,225 7,760 90.27%
-
Tax Rate 34.28% 39.55% 44.88% 65.15% 45.51% 64.03% 62.55% -
Total Cost 1,313,495 1,255,356 1,159,934 1,088,360 1,186,273 1,202,957 1,293,456 1.02%
-
Net Worth 345,421 345,475 341,761 328,999 323,639 322,199 324,298 4.29%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 3,838 - - - 3,852 - - -
Div Payout % 18.83% - - - 34.54% - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 345,421 345,475 341,761 328,999 323,639 322,199 324,298 4.29%
NOSH 194,337 194,337 194,337 195,833 192,642 192,933 193,034 0.44%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 1.78% 1.64% 1.28% 0.39% 0.93% 0.47% 0.52% -
ROE 5.90% 5.26% 3.85% 0.57% 3.45% 1.93% 2.39% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 696.85 664.97 611.99 557.94 621.59 626.42 673.53 2.29%
EPS 10.62 9.45 6.84 0.96 5.79 3.23 4.02 90.98%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.80 1.80 1.78 1.68 1.68 1.67 1.68 4.70%
Adjusted Per Share Value based on latest NOSH - 195,833
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 688.11 656.73 604.63 562.24 616.17 621.90 669.02 1.89%
EPS 10.49 9.35 6.77 0.97 5.74 3.20 3.99 90.37%
DPS 1.97 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 1.7774 1.7777 1.7586 1.6929 1.6654 1.6579 1.6687 4.29%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.955 0.695 0.575 0.575 0.54 0.59 0.585 -
P/RPS 0.14 0.10 0.09 0.10 0.09 0.09 0.09 34.21%
P/EPS 8.99 7.34 8.40 59.90 9.33 18.29 14.55 -27.43%
EY 11.12 13.62 11.91 1.67 10.72 5.47 6.87 37.81%
DY 2.09 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.53 0.39 0.32 0.34 0.32 0.35 0.35 31.83%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 -
Price 1.07 0.895 0.57 0.725 0.525 0.575 0.62 -
P/RPS 0.15 0.13 0.09 0.13 0.08 0.09 0.09 40.52%
P/EPS 10.07 9.46 8.32 75.52 9.07 17.82 15.42 -24.70%
EY 9.93 10.57 12.02 1.32 11.03 5.61 6.48 32.88%
DY 1.87 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.59 0.50 0.32 0.43 0.31 0.34 0.37 36.45%

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