[NYLEX] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -1.19%
YoY- -44.1%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 1,585,673 1,727,108 1,667,812 1,728,625 1,716,232 1,771,410 1,766,800 -6.97%
PBT 19,068 18,988 13,952 15,776 16,262 17,494 13,404 26.56%
Tax -7,766 -8,046 -6,580 -8,753 -8,685 -8,948 -4,324 47.91%
NP 11,301 10,942 7,372 7,023 7,577 8,546 9,080 15.75%
-
NP to SH 11,850 11,910 9,336 7,755 7,848 8,682 8,756 22.41%
-
Tax Rate 40.73% 42.37% 47.16% 55.48% 53.41% 51.15% 32.26% -
Total Cost 1,574,372 1,716,166 1,660,440 1,721,602 1,708,654 1,762,864 1,757,720 -7.09%
-
Net Worth 291,125 290,016 291,267 284,285 284,619 282,940 284,763 1.48%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 3,867 - - - -
Div Payout % - - - 49.88% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 291,125 290,016 291,267 284,285 284,619 282,940 284,763 1.48%
NOSH 192,798 193,344 192,892 193,391 193,618 193,794 193,716 -0.31%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.71% 0.63% 0.44% 0.41% 0.44% 0.48% 0.51% -
ROE 4.07% 4.11% 3.21% 2.73% 2.76% 3.07% 3.07% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 822.45 893.28 864.63 893.85 886.40 914.07 912.05 -6.67%
EPS 6.15 6.16 4.84 4.01 4.05 4.48 4.52 22.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.51 1.47 1.47 1.46 1.47 1.81%
Adjusted Per Share Value based on latest NOSH - 192,680
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 815.94 888.72 858.21 889.50 883.12 911.51 909.14 -6.97%
EPS 6.10 6.13 4.80 3.99 4.04 4.47 4.51 22.37%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.498 1.4923 1.4988 1.4628 1.4646 1.4559 1.4653 1.48%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.57 0.53 0.49 0.545 0.47 0.54 0.55 -
P/RPS 0.07 0.06 0.06 0.06 0.05 0.06 0.06 10.85%
P/EPS 9.27 8.60 10.12 13.59 11.60 12.05 12.17 -16.63%
EY 10.78 11.62 9.88 7.36 8.62 8.30 8.22 19.87%
DY 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.32 0.37 0.32 0.37 0.37 1.79%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.67 0.525 0.52 0.525 0.47 0.49 0.54 -
P/RPS 0.08 0.06 0.06 0.06 0.05 0.05 0.06 21.20%
P/EPS 10.90 8.52 10.74 13.09 11.60 10.94 11.95 -5.96%
EY 9.17 11.73 9.31 7.64 8.62 9.14 8.37 6.29%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.34 0.36 0.32 0.34 0.37 12.28%

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