[NYLEX] QoQ Quarter Result on 28-Feb-2021 [#3]

Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 10.14%
YoY- 234.49%
Quarter Report
View:
Show?
Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 385,448 274,922 353,312 289,056 263,390 245,919 230,676 40.76%
PBT 11,267 55 13,695 7,580 5,798 272 -17,535 -
Tax -3,656 593 -1,721 -2,491 -1,382 -2,071 -2,181 41.06%
NP 7,611 648 11,974 5,089 4,416 -1,799 -19,716 -
-
NP to SH 7,728 332 11,397 4,941 4,486 -1,518 -18,678 -
-
Tax Rate 32.45% -1,078.18% 12.57% 32.86% 23.84% 761.40% - -
Total Cost 377,837 274,274 341,338 283,967 258,974 247,718 250,392 31.52%
-
Net Worth 322,716 313,752 311,959 299,166 297,362 301,961 297,362 5.60%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 322,716 313,752 311,959 299,166 297,362 301,961 297,362 5.60%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 1.97% 0.24% 3.39% 1.76% 1.68% -0.73% -8.55% -
ROE 2.39% 0.11% 3.65% 1.65% 1.51% -0.50% -6.28% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 214.99 153.34 197.06 161.36 150.58 136.01 131.88 38.47%
EPS 4.31 0.19 6.36 2.76 2.56 -0.84 -10.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.74 1.67 1.70 1.67 1.70 3.88%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 198.34 141.47 181.80 148.74 135.53 126.54 118.70 40.76%
EPS 3.98 0.17 5.86 2.54 2.31 -0.78 -9.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6606 1.6145 1.6053 1.5394 1.5301 1.5538 1.5301 5.60%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 1.21 0.83 0.845 0.64 0.595 0.67 0.835 -
P/RPS 0.56 0.54 0.43 0.40 0.40 0.49 0.63 -7.54%
P/EPS 28.07 448.22 13.29 23.20 23.20 -79.81 -7.82 -
EY 3.56 0.22 7.52 4.31 4.31 -1.25 -12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.49 0.38 0.35 0.40 0.49 23.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 17/01/22 28/10/21 29/07/21 28/04/21 26/01/21 27/10/20 30/07/20 -
Price 1.53 1.23 0.84 0.905 0.635 0.58 0.705 -
P/RPS 0.71 0.80 0.43 0.56 0.42 0.43 0.53 21.50%
P/EPS 35.50 664.23 13.21 32.81 24.76 -69.09 -6.60 -
EY 2.82 0.15 7.57 3.05 4.04 -1.45 -15.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.48 0.54 0.37 0.35 0.41 62.51%

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