[NYLEX] QoQ Cumulative Quarter Result on 30-Nov-2002 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 64.33%
YoY- 105.27%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 97,207 386,351 276,619 182,255 98,731 365,873 272,239 -49.57%
PBT 5,349 26,124 18,231 8,223 4,776 -53,274 -58,076 -
Tax -1,882 -9,368 -6,948 -4,233 -2,348 -9,067 58,076 -
NP 3,467 16,756 11,283 3,990 2,428 -62,341 0 -
-
NP to SH 3,467 16,756 11,283 3,990 2,428 -62,341 -65,446 -
-
Tax Rate 35.18% 35.86% 38.11% 51.48% 49.16% - - -
Total Cost 93,740 369,595 265,336 178,265 96,303 428,214 272,239 -50.77%
-
Net Worth 171,098 166,212 165,992 161,393 158,741 154,875 157,496 5.66%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 11,230 6,729 - 2,248 4,489 - -
Div Payout % - 67.02% 59.64% - 92.59% 0.00% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 171,098 166,212 165,992 161,393 158,741 154,875 157,496 5.66%
NOSH 225,129 224,611 224,314 224,157 224,814 224,457 224,514 0.18%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 3.57% 4.34% 4.08% 2.19% 2.46% -17.04% 0.00% -
ROE 2.03% 10.08% 6.80% 2.47% 1.53% -40.25% -41.55% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 43.18 172.01 123.32 81.31 43.92 163.00 121.26 -49.66%
EPS 1.54 7.46 5.03 1.78 1.08 -27.77 -29.15 -
DPS 0.00 5.00 3.00 0.00 1.00 2.00 0.00 -
NAPS 0.76 0.74 0.74 0.72 0.7061 0.69 0.7015 5.46%
Adjusted Per Share Value based on latest NOSH - 223,142
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 54.07 214.89 153.86 101.37 54.92 203.50 151.42 -49.57%
EPS 1.93 9.32 6.28 2.22 1.35 -34.67 -36.40 -
DPS 0.00 6.25 3.74 0.00 1.25 2.50 0.00 -
NAPS 0.9517 0.9245 0.9233 0.8977 0.8829 0.8614 0.876 5.66%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.74 0.42 0.40 0.41 0.56 0.51 0.50 -
P/RPS 1.71 0.24 0.32 0.50 1.28 0.31 0.41 158.43%
P/EPS 48.05 5.63 7.95 23.03 51.85 -1.84 -1.72 -
EY 2.08 17.76 12.58 4.34 1.93 -54.46 -58.30 -
DY 0.00 11.90 7.50 0.00 1.79 3.92 0.00 -
P/NAPS 0.97 0.57 0.54 0.57 0.79 0.74 0.71 23.05%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/10/03 30/07/03 30/04/03 29/01/03 31/10/02 30/07/02 29/04/02 -
Price 0.78 0.61 0.38 0.37 0.46 0.48 0.55 -
P/RPS 1.81 0.35 0.31 0.46 1.05 0.29 0.45 152.27%
P/EPS 50.65 8.18 7.55 20.79 42.59 -1.73 -1.89 -
EY 1.97 12.23 13.24 4.81 2.35 -57.86 -53.00 -
DY 0.00 8.20 7.89 0.00 2.17 4.17 0.00 -
P/NAPS 1.03 0.82 0.51 0.51 0.65 0.70 0.78 20.30%

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