[NYLEX] QoQ Quarter Result on 30-Nov-2009 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -25.48%
YoY- 169.01%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 284,933 296,699 295,527 297,833 332,027 250,135 217,826 19.54%
PBT -2,438 4,597 10,116 10,257 15,043 8,086 -3,932 -27.22%
Tax -16 -45 -1,085 -1,078 -2,647 3,902 1,352 -
NP -2,454 4,552 9,031 9,179 12,396 11,988 -2,580 -3.27%
-
NP to SH -2,520 4,712 8,850 9,203 12,349 13,111 -2,623 -2.62%
-
Tax Rate - 0.98% 10.73% 10.51% 17.60% -48.26% - -
Total Cost 287,387 292,147 286,496 288,654 319,631 238,147 220,406 19.29%
-
Net Worth 257,641 265,756 261,392 255,536 250,317 235,515 220,693 10.83%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 257,641 265,756 261,392 255,536 250,317 235,515 220,693 10.83%
NOSH 188,059 188,480 186,708 185,171 185,420 185,445 180,896 2.61%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -0.86% 1.53% 3.06% 3.08% 3.73% 4.79% -1.18% -
ROE -0.98% 1.77% 3.39% 3.60% 4.93% 5.57% -1.19% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 151.51 157.42 158.28 160.84 179.07 134.88 120.41 16.50%
EPS -1.34 2.50 4.74 4.97 6.66 7.07 -1.45 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.41 1.40 1.38 1.35 1.27 1.22 8.01%
Adjusted Per Share Value based on latest NOSH - 185,171
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 158.48 165.03 164.38 165.66 184.68 139.13 121.16 19.54%
EPS -1.40 2.62 4.92 5.12 6.87 7.29 -1.46 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.433 1.4782 1.4539 1.4213 1.3923 1.31 1.2275 10.83%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.73 0.70 0.70 0.70 0.70 0.54 0.43 -
P/RPS 0.48 0.44 0.44 0.44 0.39 0.40 0.36 21.07%
P/EPS -54.48 28.00 14.77 14.08 10.51 7.64 -29.66 49.81%
EY -1.84 3.57 6.77 7.10 9.51 13.09 -3.37 -33.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.50 0.51 0.52 0.43 0.35 31.76%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 -
Price 0.79 0.90 0.78 0.70 0.78 0.66 0.57 -
P/RPS 0.52 0.57 0.49 0.44 0.44 0.49 0.47 6.95%
P/EPS -58.96 36.00 16.46 14.08 11.71 9.34 -39.31 30.93%
EY -1.70 2.78 6.08 7.10 8.54 10.71 -2.54 -23.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.56 0.51 0.58 0.52 0.47 15.00%

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