[NYLEX] QoQ Cumulative Quarter Result on 31-Aug-2014 [#1]

Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -63.25%
YoY- 25.32%
Quarter Report
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 1,272,737 948,603 678,002 358,833 1,566,028 1,189,255 863,554 29.53%
PBT 18,383 11,591 9,922 4,618 16,791 14,301 9,494 55.41%
Tax -13,174 -7,388 -4,396 -2,047 -9,627 -5,825 -4,023 120.67%
NP 5,209 4,203 5,526 2,571 7,164 8,476 5,471 -3.22%
-
NP to SH 7,386 5,144 5,778 2,925 7,959 8,888 5,955 15.45%
-
Tax Rate 71.66% 63.74% 44.31% 44.33% 57.33% 40.73% 42.37% -
Total Cost 1,267,528 944,400 672,476 356,262 1,558,864 1,180,779 858,083 29.73%
-
Net Worth 300,839 298,621 298,529 288,651 289,067 291,125 290,016 2.47%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,856 - - - 5,781 - - -
Div Payout % 52.22% - - - 72.64% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 300,839 298,621 298,529 288,651 289,067 291,125 290,016 2.47%
NOSH 192,845 192,659 192,600 192,434 192,711 192,798 193,344 -0.17%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 0.41% 0.44% 0.82% 0.72% 0.46% 0.71% 0.63% -
ROE 2.46% 1.72% 1.94% 1.01% 2.75% 3.05% 2.05% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 659.98 492.37 352.03 186.47 812.63 616.84 446.64 29.76%
EPS 3.83 2.67 3.00 1.52 4.13 4.61 3.08 15.65%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.56 1.55 1.55 1.50 1.50 1.51 1.50 2.65%
Adjusted Per Share Value based on latest NOSH - 192,434
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 654.91 488.12 348.88 184.64 805.83 611.96 444.36 29.53%
EPS 3.80 2.65 2.97 1.51 4.10 4.57 3.06 15.54%
DPS 1.98 0.00 0.00 0.00 2.97 0.00 0.00 -
NAPS 1.548 1.5366 1.5361 1.4853 1.4875 1.498 1.4923 2.47%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.555 0.595 0.645 0.655 0.64 0.57 0.53 -
P/RPS 0.08 0.12 0.18 0.35 0.08 0.09 0.12 -23.70%
P/EPS 14.49 22.28 21.50 43.09 15.50 12.36 17.21 -10.84%
EY 6.90 4.49 4.65 2.32 6.45 8.09 5.81 12.15%
DY 3.60 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.44 0.43 0.38 0.35 1.89%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.56 0.625 0.615 0.575 0.70 0.67 0.525 -
P/RPS 0.08 0.13 0.17 0.31 0.09 0.11 0.12 -23.70%
P/EPS 14.62 23.41 20.50 37.83 16.95 14.53 17.05 -9.75%
EY 6.84 4.27 4.88 2.64 5.90 6.88 5.87 10.74%
DY 3.57 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.36 0.40 0.40 0.38 0.47 0.44 0.35 1.89%

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