[NYLEX] QoQ Cumulative Quarter Result on 30-Nov-2003 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 14.34%
YoY- -0.65%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 138,251 395,201 260,372 183,160 97,207 386,351 276,619 -36.88%
PBT 3,968 26,483 12,874 6,964 5,349 26,124 18,231 -63.64%
Tax -1,392 -31,344 -4,073 -3,000 -1,882 -9,368 -6,948 -65.59%
NP 2,576 -4,861 8,801 3,964 3,467 16,756 11,283 -62.47%
-
NP to SH 2,741 19,586 8,801 3,964 3,467 16,756 11,283 -60.89%
-
Tax Rate 35.08% 118.36% 31.64% 43.08% 35.18% 35.86% 38.11% -
Total Cost 135,675 400,062 251,571 179,196 93,740 369,595 265,336 -35.92%
-
Net Worth 119,418 734,512 168,386 166,668 171,098 166,212 165,992 -19.63%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - 11,230 6,729 -
Div Payout % - - - - - 67.02% 59.64% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 119,418 734,512 168,386 166,668 171,098 166,212 165,992 -19.63%
NOSH 112,243 906,805 224,515 225,227 225,129 224,611 224,314 -36.83%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 1.86% -1.23% 3.38% 2.16% 3.57% 4.34% 4.08% -
ROE 2.30% 2.67% 5.23% 2.38% 2.03% 10.08% 6.80% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 71.78 43.58 115.97 81.32 43.18 172.01 123.32 -30.17%
EPS 1.34 -2.17 3.92 1.76 1.54 7.46 5.03 -58.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 3.00 -
NAPS 0.62 0.81 0.75 0.74 0.76 0.74 0.74 -11.07%
Adjusted Per Share Value based on latest NOSH - 225,909
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 76.90 219.82 144.82 101.88 54.07 214.89 153.86 -36.88%
EPS 1.52 10.89 4.90 2.20 1.93 9.32 6.28 -60.99%
DPS 0.00 0.00 0.00 0.00 0.00 6.25 3.74 -
NAPS 0.6642 4.0855 0.9366 0.927 0.9517 0.9245 0.9233 -19.63%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.81 0.69 0.87 0.78 0.74 0.42 0.40 -
P/RPS 1.13 1.58 0.75 0.96 1.71 0.24 0.32 131.00%
P/EPS 56.92 31.95 22.19 44.32 48.05 5.63 7.95 269.26%
EY 1.76 3.13 4.51 2.26 2.08 17.76 12.58 -72.88%
DY 0.00 0.00 0.00 0.00 0.00 11.90 7.50 -
P/NAPS 1.31 0.85 1.16 1.05 0.97 0.57 0.54 80.06%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 29/07/04 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 -
Price 0.72 0.80 0.71 0.79 0.78 0.61 0.38 -
P/RPS 1.00 1.84 0.61 0.97 1.81 0.35 0.31 117.54%
P/EPS 50.59 37.04 18.11 44.89 50.65 8.18 7.55 253.37%
EY 1.98 2.70 5.52 2.23 1.97 12.23 13.24 -71.66%
DY 0.00 0.00 0.00 0.00 0.00 8.20 7.89 -
P/NAPS 1.16 0.99 0.95 1.07 1.03 0.82 0.51 72.52%

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