[NYLEX] QoQ Cumulative Quarter Result on 31-May-2003 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 48.51%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 260,372 183,160 97,207 386,351 276,619 182,255 98,731 90.99%
PBT 12,874 6,964 5,349 26,124 18,231 8,223 4,776 93.80%
Tax -4,073 -3,000 -1,882 -9,368 -6,948 -4,233 -2,348 44.41%
NP 8,801 3,964 3,467 16,756 11,283 3,990 2,428 136.15%
-
NP to SH 8,801 3,964 3,467 16,756 11,283 3,990 2,428 136.15%
-
Tax Rate 31.64% 43.08% 35.18% 35.86% 38.11% 51.48% 49.16% -
Total Cost 251,571 179,196 93,740 369,595 265,336 178,265 96,303 89.78%
-
Net Worth 168,386 166,668 171,098 166,212 165,992 161,393 158,741 4.01%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - 11,230 6,729 - 2,248 -
Div Payout % - - - 67.02% 59.64% - 92.59% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 168,386 166,668 171,098 166,212 165,992 161,393 158,741 4.01%
NOSH 224,515 225,227 225,129 224,611 224,314 224,157 224,814 -0.08%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 3.38% 2.16% 3.57% 4.34% 4.08% 2.19% 2.46% -
ROE 5.23% 2.38% 2.03% 10.08% 6.80% 2.47% 1.53% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 115.97 81.32 43.18 172.01 123.32 81.31 43.92 91.15%
EPS 3.92 1.76 1.54 7.46 5.03 1.78 1.08 136.36%
DPS 0.00 0.00 0.00 5.00 3.00 0.00 1.00 -
NAPS 0.75 0.74 0.76 0.74 0.74 0.72 0.7061 4.10%
Adjusted Per Share Value based on latest NOSH - 224,303
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 144.82 101.88 54.07 214.89 153.86 101.37 54.92 90.98%
EPS 4.90 2.20 1.93 9.32 6.28 2.22 1.35 136.36%
DPS 0.00 0.00 0.00 6.25 3.74 0.00 1.25 -
NAPS 0.9366 0.927 0.9517 0.9245 0.9233 0.8977 0.8829 4.01%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.87 0.78 0.74 0.42 0.40 0.41 0.56 -
P/RPS 0.75 0.96 1.71 0.24 0.32 0.50 1.28 -30.00%
P/EPS 22.19 44.32 48.05 5.63 7.95 23.03 51.85 -43.23%
EY 4.51 2.26 2.08 17.76 12.58 4.34 1.93 76.18%
DY 0.00 0.00 0.00 11.90 7.50 0.00 1.79 -
P/NAPS 1.16 1.05 0.97 0.57 0.54 0.57 0.79 29.21%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 29/01/03 31/10/02 -
Price 0.71 0.79 0.78 0.61 0.38 0.37 0.46 -
P/RPS 0.61 0.97 1.81 0.35 0.31 0.46 1.05 -30.39%
P/EPS 18.11 44.89 50.65 8.18 7.55 20.79 42.59 -43.48%
EY 5.52 2.23 1.97 12.23 13.24 4.81 2.35 76.79%
DY 0.00 0.00 0.00 8.20 7.89 0.00 2.17 -
P/NAPS 0.95 1.07 1.03 0.82 0.51 0.51 0.65 28.81%

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