[NYLEX] QoQ Cumulative Quarter Result on 30-Nov-2004 [#2]

Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 137.61%
YoY- 64.3%
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 177,551 625,497 433,285 285,508 138,251 395,201 260,372 -22.47%
PBT 4,111 19,525 11,394 9,798 3,968 26,483 12,874 -53.18%
Tax -1,301 -6,069 -4,258 -3,285 -1,392 -31,344 -4,073 -53.17%
NP 2,810 13,456 7,136 6,513 2,576 -4,861 8,801 -53.18%
-
NP to SH 3,549 13,456 7,136 6,513 2,741 19,586 8,801 -45.32%
-
Tax Rate 31.65% 31.08% 37.37% 33.53% 35.08% 118.36% 31.64% -
Total Cost 174,741 612,041 426,149 278,995 135,675 400,062 251,571 -21.51%
-
Net Worth 121,831 157,258 121,079 122,984 119,418 734,512 168,386 -19.35%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 10,422 - - - - - -
Div Payout % - 77.46% - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 121,831 157,258 121,079 122,984 119,418 734,512 168,386 -19.35%
NOSH 176,567 182,859 186,275 189,206 112,243 906,805 224,515 -14.76%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 1.58% 2.15% 1.65% 2.28% 1.86% -1.23% 3.38% -
ROE 2.91% 8.56% 5.89% 5.30% 2.30% 2.67% 5.23% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 100.56 342.07 232.60 150.90 71.78 43.58 115.97 -9.04%
EPS 2.01 7.45 3.92 3.53 1.34 -2.17 3.92 -35.85%
DPS 0.00 5.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.86 0.65 0.65 0.62 0.81 0.75 -5.39%
Adjusted Per Share Value based on latest NOSH - 176,591
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 98.76 347.91 241.00 158.80 76.90 219.82 144.82 -22.46%
EPS 1.97 7.48 3.97 3.62 1.52 10.89 4.90 -45.43%
DPS 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6776 0.8747 0.6735 0.6841 0.6642 4.0855 0.9366 -19.36%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.60 0.61 0.65 0.71 0.81 0.69 0.87 -
P/RPS 0.60 0.18 0.28 0.47 1.13 1.58 0.75 -13.78%
P/EPS 29.85 8.29 16.97 20.63 56.92 31.95 22.19 21.79%
EY 3.35 12.06 5.89 4.85 1.76 3.13 4.51 -17.93%
DY 0.00 9.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 1.00 1.09 1.31 0.85 1.16 -17.40%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 29/04/04 -
Price 0.65 0.65 0.63 0.66 0.72 0.80 0.71 -
P/RPS 0.65 0.19 0.27 0.44 1.00 1.84 0.61 4.31%
P/EPS 32.34 8.83 16.45 19.17 50.59 37.04 18.11 47.03%
EY 3.09 11.32 6.08 5.22 1.98 2.70 5.52 -32.00%
DY 0.00 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.97 1.02 1.16 0.99 0.95 -0.70%

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