[NYLEX] QoQ Quarter Result on 30-Nov-2003 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -85.66%
YoY- -68.18%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 138,251 134,828 77,212 85,953 97,207 109,732 94,364 28.84%
PBT 3,968 13,611 5,910 1,615 5,349 7,893 10,008 -45.87%
Tax -1,392 -27,272 -1,073 -1,118 -1,882 -2,420 -2,715 -35.81%
NP 2,576 -13,661 4,837 497 3,467 5,473 7,293 -49.87%
-
NP to SH 2,741 10,786 4,837 497 3,467 5,473 7,293 -47.76%
-
Tax Rate 35.08% 200.37% 18.16% 69.23% 35.18% 30.66% 27.13% -
Total Cost 135,675 148,489 72,375 85,456 93,740 104,259 87,071 34.22%
-
Net Worth 119,418 143,459 168,732 167,172 171,098 165,984 166,056 -19.65%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - 4,486 4,488 -
Div Payout % - - - - - 81.97% 61.54% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 119,418 143,459 168,732 167,172 171,098 165,984 166,056 -19.65%
NOSH 112,243 177,110 224,976 225,909 225,129 224,303 224,400 -36.85%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 1.86% -10.13% 6.26% 0.58% 3.57% 4.99% 7.73% -
ROE 2.30% 7.52% 2.87% 0.30% 2.03% 3.30% 4.39% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 71.78 76.13 34.32 38.05 43.18 48.92 42.05 42.60%
EPS 1.34 -6.09 2.15 0.22 1.54 2.44 3.25 -44.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.62 0.81 0.75 0.74 0.76 0.74 0.74 -11.07%
Adjusted Per Share Value based on latest NOSH - 225,909
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 76.90 74.99 42.95 47.81 54.07 61.03 52.49 28.84%
EPS 1.52 6.00 2.69 0.28 1.93 3.04 4.06 -47.89%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.6642 0.7979 0.9385 0.9298 0.9517 0.9232 0.9236 -19.65%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.81 0.69 0.87 0.78 0.74 0.42 0.40 -
P/RPS 1.13 0.91 2.53 2.05 1.71 0.86 0.95 12.20%
P/EPS 56.92 11.33 40.47 354.55 48.05 17.21 12.31 176.26%
EY 1.76 8.83 2.47 0.28 2.08 5.81 8.13 -63.77%
DY 0.00 0.00 0.00 0.00 0.00 4.76 5.00 -
P/NAPS 1.31 0.85 1.16 1.05 0.97 0.57 0.54 80.06%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 29/07/04 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 -
Price 0.72 0.80 0.71 0.79 0.78 0.61 0.38 -
P/RPS 1.00 1.05 2.07 2.08 1.81 1.25 0.90 7.24%
P/EPS 50.59 13.14 33.02 359.09 50.65 25.00 11.69 164.38%
EY 1.98 7.61 3.03 0.28 1.97 4.00 8.55 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 3.28 5.26 -
P/NAPS 1.16 0.99 0.95 1.07 1.03 0.82 0.51 72.52%

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