[NYLEX] QoQ Annualized Quarter Result on 31-Aug-2019 [#1]

Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- -35.05%
YoY- -136.5%
Quarter Report
View:
Show?
Annualized Quarter Result
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 1,207,505 1,207,505 1,260,576 1,258,280 1,560,354 1,573,426 1,709,530 -24.29%
PBT -1,873 -1,873 2,474 1,980 4,640 3,781 20,994 -
Tax -6,112 -6,112 -6,272 -8,544 -9,160 -8,385 -11,440 -39.45%
NP -7,985 -7,985 -3,798 -6,564 -4,520 -4,604 9,554 -
-
NP to SH -6,038 -6,038 -1,710 -4,500 -3,332 -4,616 6,582 -
-
Tax Rate - - 253.52% 431.52% 197.41% 221.77% 54.49% -
Total Cost 1,215,490 1,215,490 1,264,374 1,264,844 1,564,874 1,578,030 1,699,976 -23.54%
-
Net Worth 321,855 0 328,778 330,429 332,879 333,910 347,241 -5.89%
Dividend
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - - - - 3,638 2,459 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 321,855 0 328,778 330,429 332,879 333,910 347,241 -5.89%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin -0.66% -0.66% -0.30% -0.52% -0.29% -0.29% 0.56% -
ROE -1.88% 0.00% -0.52% -1.36% -1.00% -1.38% 1.90% -
Per Share
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 690.31 674.05 716.98 704.48 857.80 852.89 915.71 -20.24%
EPS -3.43 -3.43 -0.96 -2.52 -1.80 -2.48 3.52 -
DPS 0.00 0.00 0.00 0.00 2.00 1.33 0.00 -
NAPS 1.84 0.00 1.87 1.85 1.83 1.81 1.86 -0.86%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 621.35 621.35 648.65 647.47 802.91 809.64 879.67 -24.29%
EPS -3.11 -3.11 -0.88 -2.32 -1.71 -2.38 3.39 -
DPS 0.00 0.00 0.00 0.00 1.87 1.27 0.00 -
NAPS 1.6562 0.00 1.6918 1.7003 1.7129 1.7182 1.7868 -5.89%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 28/02/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.55 0.55 0.585 0.60 0.64 0.675 0.67 -
P/RPS 0.08 0.08 0.08 0.09 0.07 0.08 0.07 11.28%
P/EPS -15.93 -16.32 -60.15 -23.81 -34.94 -26.98 19.00 -
EY -6.28 -6.13 -1.66 -4.20 -2.86 -3.71 5.26 -
DY 0.00 0.00 0.00 0.00 3.13 1.98 0.00 -
P/NAPS 0.30 0.00 0.31 0.32 0.35 0.37 0.36 -13.57%
Price Multiplier on Announcement Date
29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 14/05/20 - 21/01/20 29/10/19 29/07/19 26/04/19 24/01/19 -
Price 0.80 0.00 0.62 0.58 0.60 0.665 0.695 -
P/RPS 0.12 0.00 0.09 0.08 0.07 0.08 0.08 38.34%
P/EPS -23.17 0.00 -63.75 -23.02 -32.76 -26.58 19.71 -
EY -4.32 0.00 -1.57 -4.34 -3.05 -3.76 5.07 -
DY 0.00 0.00 0.00 0.00 3.33 2.01 0.00 -
P/NAPS 0.43 0.00 0.33 0.31 0.33 0.37 0.37 12.78%

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