[NYLEX] QoQ Annualized Quarter Result on 31-May-2010 [#4]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -13.38%
YoY- 138.77%
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 1,112,985 1,078,722 1,139,732 1,222,086 1,233,849 1,259,720 1,328,108 -11.14%
PBT 10,756 7,432 -9,752 40,013 47,221 50,600 60,172 -68.36%
Tax -2,566 -2,492 -64 -4,855 -6,413 -7,450 -10,588 -61.22%
NP 8,189 4,940 -9,816 35,158 40,808 43,150 49,584 -69.99%
-
NP to SH 7,870 4,710 -10,080 35,114 40,536 43,104 49,396 -70.70%
-
Tax Rate 23.86% 33.53% - 12.13% 13.58% 14.72% 17.60% -
Total Cost 1,104,796 1,073,782 1,149,548 1,186,928 1,193,041 1,216,570 1,278,524 -9.30%
-
Net Worth 257,310 263,759 257,641 262,935 260,163 255,733 250,317 1.85%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 257,310 263,759 257,641 262,935 260,163 255,733 250,317 1.85%
NOSH 189,198 188,400 188,059 186,479 185,831 185,313 185,420 1.35%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 0.74% 0.46% -0.86% 2.88% 3.31% 3.43% 3.73% -
ROE 3.06% 1.79% -3.91% 13.35% 15.58% 16.86% 19.73% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 588.26 572.57 606.05 655.35 663.96 679.78 716.27 -12.33%
EPS 4.16 2.50 -5.36 18.83 21.81 23.26 26.64 -71.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.40 1.37 1.41 1.40 1.38 1.35 0.49%
Adjusted Per Share Value based on latest NOSH - 188,480
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 572.71 555.08 586.47 628.85 634.90 648.21 683.40 -11.14%
EPS 4.05 2.42 -5.19 18.07 20.86 22.18 25.42 -70.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.324 1.3572 1.3257 1.353 1.3387 1.3159 1.2881 1.85%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.67 0.68 0.73 0.70 0.70 0.70 0.70 -
P/RPS 0.11 0.12 0.12 0.11 0.11 0.10 0.10 6.57%
P/EPS 16.11 27.20 -13.62 3.72 3.21 3.01 2.63 235.89%
EY 6.21 3.68 -7.34 26.90 31.16 33.23 38.06 -70.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.53 0.50 0.50 0.51 0.52 -3.89%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.615 0.70 0.79 0.90 0.78 0.70 0.78 -
P/RPS 0.10 0.12 0.13 0.14 0.12 0.10 0.11 -6.17%
P/EPS 14.78 28.00 -14.74 4.78 3.58 3.01 2.93 195.00%
EY 6.76 3.57 -6.78 20.92 27.97 33.23 34.15 -66.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.58 0.64 0.56 0.51 0.58 -15.60%

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