[NYLEX] QoQ Cumulative Quarter Result on 28-Feb-2017 [#3]

Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 107.18%
YoY- 191.75%
Quarter Report
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 677,001 313,641 1,337,256 957,209 587,512 273,158 1,197,450 -31.60%
PBT 14,671 3,670 36,154 25,959 13,688 3,065 20,512 -20.00%
Tax -5,422 -2,101 -12,393 -10,267 -6,143 -1,997 -9,335 -30.36%
NP 9,249 1,569 23,761 15,692 7,545 1,068 11,177 -11.84%
-
NP to SH 8,658 1,646 20,386 13,622 6,575 470 11,154 -15.52%
-
Tax Rate 36.96% 57.25% 34.28% 39.55% 44.88% 65.15% 45.51% -
Total Cost 667,752 312,072 1,313,495 941,517 579,967 272,090 1,186,273 -31.80%
-
Net Worth 349,075 347,340 345,421 345,475 341,761 328,999 323,639 5.16%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 3,838 - - - 3,852 -
Div Payout % - - 18.83% - - - 34.54% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 349,075 347,340 345,421 345,475 341,761 328,999 323,639 5.16%
NOSH 194,337 194,337 194,337 194,337 194,337 195,833 192,642 0.58%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.37% 0.50% 1.78% 1.64% 1.28% 0.39% 0.93% -
ROE 2.48% 0.47% 5.90% 3.94% 1.92% 0.14% 3.45% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 352.97 163.44 696.85 498.73 305.99 139.48 621.59 -31.40%
EPS 4.51 0.86 10.62 7.09 3.42 0.24 5.79 -15.32%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.82 1.81 1.80 1.80 1.78 1.68 1.68 5.47%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 348.36 161.39 688.11 492.55 302.32 140.56 616.17 -31.60%
EPS 4.46 0.85 10.49 7.01 3.38 0.24 5.74 -15.46%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 1.98 -
NAPS 1.7962 1.7873 1.7774 1.7777 1.7586 1.6929 1.6654 5.16%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.815 0.915 0.955 0.695 0.575 0.575 0.54 -
P/RPS 0.23 0.56 0.14 0.14 0.19 0.41 0.09 86.81%
P/EPS 18.05 106.68 8.99 9.79 16.79 239.58 9.33 55.19%
EY 5.54 0.94 11.12 10.21 5.96 0.42 10.72 -35.57%
DY 0.00 0.00 2.09 0.00 0.00 0.00 3.70 -
P/NAPS 0.45 0.51 0.53 0.39 0.32 0.34 0.32 25.49%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 -
Price 0.805 1.02 1.07 0.895 0.57 0.725 0.525 -
P/RPS 0.23 0.62 0.15 0.18 0.19 0.52 0.08 102.05%
P/EPS 17.83 118.92 10.07 12.61 16.64 302.08 9.07 56.86%
EY 5.61 0.84 9.93 7.93 6.01 0.33 11.03 -36.25%
DY 0.00 0.00 1.87 0.00 0.00 0.00 3.81 -
P/NAPS 0.44 0.56 0.59 0.50 0.32 0.43 0.31 26.27%

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