[NYLEX] QoQ Quarter Result on 28-Feb-2005 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -84.15%
YoY- -87.1%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 166,930 177,551 192,212 147,777 147,257 138,251 134,828 15.28%
PBT 6,562 4,111 8,132 1,596 5,995 3,968 13,611 -38.48%
Tax -2,858 -1,301 -1,811 -972 -2,058 -1,392 -27,272 -77.74%
NP 3,704 2,810 6,321 624 3,937 2,576 -13,661 -
-
NP to SH 3,708 3,549 6,321 624 3,937 2,741 10,786 -50.89%
-
Tax Rate 43.55% 31.65% 22.27% 60.90% 34.33% 35.08% 200.37% -
Total Cost 163,226 174,741 185,891 147,153 143,320 135,675 148,489 6.50%
-
Net Worth 157,148 121,831 118,298 115,885 114,784 119,418 143,459 6.25%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 157,148 121,831 118,298 115,885 114,784 119,418 143,459 6.25%
NOSH 176,571 176,567 176,564 178,285 176,591 112,243 177,110 -0.20%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 2.22% 1.58% 3.29% 0.42% 2.67% 1.86% -10.13% -
ROE 2.36% 2.91% 5.34% 0.54% 3.43% 2.30% 7.52% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 94.54 100.56 108.86 82.89 83.39 71.78 76.13 15.51%
EPS 2.10 2.01 3.58 0.35 2.23 1.34 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.69 0.67 0.65 0.65 0.62 0.81 6.47%
Adjusted Per Share Value based on latest NOSH - 178,285
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 92.85 98.76 106.91 82.20 81.91 76.90 74.99 15.29%
EPS 2.06 1.97 3.52 0.35 2.19 1.52 6.00 -50.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8741 0.6776 0.658 0.6446 0.6384 0.6642 0.7979 6.26%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.73 0.60 0.61 0.65 0.71 0.81 0.69 -
P/RPS 0.77 0.60 0.56 0.78 0.85 1.13 0.91 -10.53%
P/EPS 34.76 29.85 17.04 185.71 31.85 56.92 11.33 110.99%
EY 2.88 3.35 5.87 0.54 3.14 1.76 8.83 -52.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.91 1.00 1.09 1.31 0.85 -2.36%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 -
Price 0.82 0.65 0.65 0.63 0.66 0.72 0.80 -
P/RPS 0.87 0.65 0.60 0.76 0.79 1.00 1.05 -11.77%
P/EPS 39.05 32.34 18.16 180.00 29.60 50.59 13.14 106.56%
EY 2.56 3.09 5.51 0.56 3.38 1.98 7.61 -51.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.97 0.97 1.02 1.16 0.99 -4.76%

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