[NYLEX] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 15.5%
YoY- 138.77%
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 834,739 539,361 284,933 1,222,086 925,387 629,860 332,027 85.20%
PBT 8,067 3,716 -2,438 40,013 35,416 25,300 15,043 -34.06%
Tax -1,925 -1,246 -16 -4,855 -4,810 -3,725 -2,647 -19.17%
NP 6,142 2,470 -2,454 35,158 30,606 21,575 12,396 -37.46%
-
NP to SH 5,903 2,355 -2,520 35,114 30,402 21,552 12,349 -38.94%
-
Tax Rate 23.86% 33.53% - 12.13% 13.58% 14.72% 17.60% -
Total Cost 828,597 536,891 287,387 1,186,928 894,781 608,285 319,631 89.04%
-
Net Worth 257,310 263,759 257,641 262,935 260,163 255,733 250,317 1.85%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 257,310 263,759 257,641 262,935 260,163 255,733 250,317 1.85%
NOSH 189,198 188,400 188,059 186,479 185,831 185,313 185,420 1.35%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 0.74% 0.46% -0.86% 2.88% 3.31% 3.43% 3.73% -
ROE 2.29% 0.89% -0.98% 13.35% 11.69% 8.43% 4.93% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 441.20 286.29 151.51 655.35 497.97 339.89 179.07 82.72%
EPS 3.12 1.25 -1.34 18.83 16.36 11.63 6.66 -39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.40 1.37 1.41 1.40 1.38 1.35 0.49%
Adjusted Per Share Value based on latest NOSH - 188,480
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 429.53 277.54 146.62 628.85 476.18 324.11 170.85 85.20%
EPS 3.04 1.21 -1.30 18.07 15.64 11.09 6.35 -38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.324 1.3572 1.3257 1.353 1.3387 1.3159 1.2881 1.85%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.67 0.68 0.73 0.70 0.70 0.70 0.70 -
P/RPS 0.15 0.24 0.48 0.11 0.14 0.21 0.39 -47.20%
P/EPS 21.47 54.40 -54.48 3.72 4.28 6.02 10.51 61.20%
EY 4.66 1.84 -1.84 26.90 23.37 16.61 9.51 -37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.53 0.50 0.50 0.51 0.52 -3.89%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.615 0.70 0.79 0.90 0.78 0.70 0.78 -
P/RPS 0.14 0.24 0.52 0.14 0.16 0.21 0.44 -53.49%
P/EPS 19.71 56.00 -58.96 4.78 4.77 6.02 11.71 41.63%
EY 5.07 1.79 -1.70 20.92 20.97 16.61 8.54 -29.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.58 0.64 0.56 0.51 0.58 -15.60%

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