[NYLEX] QoQ Cumulative Quarter Result on 28-Feb-2007 [#3]

Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 25.42%
YoY- 100.42%
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 910,153 433,680 1,502,688 1,010,620 619,605 191,001 670,300 22.59%
PBT 35,289 10,055 45,986 40,828 33,727 7,352 26,233 21.83%
Tax -8,526 -1,760 -7,029 -8,845 -8,148 -2,101 -8,120 3.30%
NP 26,763 8,295 38,957 31,983 25,579 5,251 18,113 29.69%
-
NP to SH 26,630 8,292 39,258 32,322 25,771 5,203 18,232 28.70%
-
Tax Rate 24.16% 17.50% 15.29% 21.66% 24.16% 28.58% 30.95% -
Total Cost 883,390 425,385 1,463,731 978,637 594,026 185,750 652,187 22.39%
-
Net Worth 225,315 211,669 198,516 189,914 180,290 169,317 164,290 23.41%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 10,204 5,478 5,302 - 7,066 -
Div Payout % - - 25.99% 16.95% 20.58% - 38.76% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 225,315 211,669 198,516 189,914 180,290 169,317 164,290 23.41%
NOSH 194,237 194,192 185,529 182,610 176,755 176,372 176,656 6.52%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 2.94% 1.91% 2.59% 3.16% 4.13% 2.75% 2.70% -
ROE 11.82% 3.92% 19.78% 17.02% 14.29% 3.07% 11.10% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 468.58 223.33 809.95 553.43 350.54 108.29 379.44 15.09%
EPS 13.71 4.27 21.16 17.70 14.58 2.95 10.32 20.82%
DPS 0.00 0.00 5.50 3.00 3.00 0.00 4.00 -
NAPS 1.16 1.09 1.07 1.04 1.02 0.96 0.93 15.85%
Adjusted Per Share Value based on latest NOSH - 194,421
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 506.24 241.22 835.81 562.12 344.63 106.24 372.83 22.59%
EPS 14.81 4.61 21.84 17.98 14.33 2.89 10.14 28.69%
DPS 0.00 0.00 5.68 3.05 2.95 0.00 3.93 -
NAPS 1.2532 1.1773 1.1042 1.0563 1.0028 0.9418 0.9138 23.41%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.50 1.48 1.38 1.66 1.17 0.92 1.01 -
P/RPS 0.32 0.66 0.17 0.30 0.33 0.85 0.27 11.98%
P/EPS 10.94 34.66 6.52 9.38 8.02 31.19 9.79 7.67%
EY 9.14 2.89 15.33 10.66 12.46 3.21 10.22 -7.16%
DY 0.00 0.00 3.99 1.81 2.56 0.00 3.96 -
P/NAPS 1.29 1.36 1.29 1.60 1.15 0.96 1.09 11.87%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 30/10/06 28/07/06 -
Price 1.28 1.48 1.55 1.76 1.77 1.18 0.96 -
P/RPS 0.27 0.66 0.19 0.32 0.50 1.09 0.25 5.25%
P/EPS 9.34 34.66 7.33 9.94 12.14 40.00 9.30 0.28%
EY 10.71 2.89 13.65 10.06 8.24 2.50 10.75 -0.24%
DY 0.00 0.00 3.55 1.70 1.69 0.00 4.17 -
P/NAPS 1.10 1.36 1.45 1.69 1.74 1.23 1.03 4.47%

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