[NYLEX] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 31.75%
YoY- -44.1%
Quarter Report
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 1,189,255 863,554 416,953 1,728,625 1,287,174 885,705 441,700 93.88%
PBT 14,301 9,494 3,488 15,776 12,197 8,747 3,351 163.80%
Tax -5,825 -4,023 -1,645 -8,753 -6,514 -4,474 -1,081 208.30%
NP 8,476 5,471 1,843 7,023 5,683 4,273 2,270 141.26%
-
NP to SH 8,888 5,955 2,334 7,755 5,886 4,341 2,189 155.16%
-
Tax Rate 40.73% 42.37% 47.16% 55.48% 53.41% 51.15% 32.26% -
Total Cost 1,180,779 858,083 415,110 1,721,602 1,281,491 881,432 439,430 93.62%
-
Net Worth 291,125 290,016 291,267 284,285 284,619 282,940 284,763 1.48%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 3,867 - - - -
Div Payout % - - - 49.88% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 291,125 290,016 291,267 284,285 284,619 282,940 284,763 1.48%
NOSH 192,798 193,344 192,892 193,391 193,618 193,794 193,716 -0.31%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.71% 0.63% 0.44% 0.41% 0.44% 0.48% 0.51% -
ROE 3.05% 2.05% 0.80% 2.73% 2.07% 1.53% 0.77% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 616.84 446.64 216.16 893.85 664.80 457.03 228.01 94.50%
EPS 4.61 3.08 1.21 4.01 3.04 2.24 1.13 155.97%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.51 1.47 1.47 1.46 1.47 1.81%
Adjusted Per Share Value based on latest NOSH - 192,680
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 611.96 444.36 214.55 889.50 662.34 455.76 227.29 93.88%
EPS 4.57 3.06 1.20 3.99 3.03 2.23 1.13 154.48%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.498 1.4923 1.4988 1.4628 1.4646 1.4559 1.4653 1.48%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.57 0.53 0.49 0.545 0.47 0.54 0.55 -
P/RPS 0.09 0.12 0.23 0.06 0.07 0.12 0.24 -48.09%
P/EPS 12.36 17.21 40.50 13.59 15.46 24.11 48.67 -59.99%
EY 8.09 5.81 2.47 7.36 6.47 4.15 2.05 150.35%
DY 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.32 0.37 0.32 0.37 0.37 1.79%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.67 0.525 0.52 0.525 0.47 0.49 0.54 -
P/RPS 0.11 0.12 0.24 0.06 0.07 0.11 0.24 -40.63%
P/EPS 14.53 17.05 42.98 13.09 15.46 21.88 47.79 -54.88%
EY 6.88 5.87 2.33 7.64 6.47 4.57 2.09 121.77%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.34 0.36 0.32 0.34 0.37 12.28%

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