[NYLEX] QoQ Quarter Result on 30-Nov-2019 [#2]

Announcement Date
21-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 124.0%
YoY- 29.19%
Quarter Report
View:
Show?
Quarter Result
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 230,676 275,341 275,341 315,718 314,570 380,284 325,305 -23.96%
PBT -17,535 -2,642 -2,642 742 495 1,804 -7,661 93.46%
Tax -2,181 -1,448 -1,448 -1,000 -2,136 -2,871 -569 191.77%
NP -19,716 -4,090 -4,090 -258 -1,641 -1,067 -8,230 100.62%
-
NP to SH -18,678 -3,674 -3,674 270 -1,125 130 -6,753 124.96%
-
Tax Rate - - - 134.77% 431.52% 159.15% - -
Total Cost 250,392 279,431 279,431 315,976 316,211 381,351 333,535 -20.42%
-
Net Worth 297,362 321,855 0 328,778 330,429 332,879 333,910 -8.82%
Dividend
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - 1,819 1,844 -
Div Payout % - - - - - 1,399.24% 0.00% -
Equity
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 297,362 321,855 0 328,778 330,429 332,879 333,910 -8.82%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin -8.55% -1.49% -1.49% -0.08% -0.52% -0.28% -2.53% -
ROE -6.28% -1.14% 0.00% 0.08% -0.34% 0.04% -2.02% -
Per Share
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 131.88 157.41 153.70 179.57 176.12 209.06 176.34 -20.66%
EPS -10.68 -2.10 -2.10 0.15 -0.63 0.07 -3.66 134.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.70 1.84 0.00 1.87 1.85 1.83 1.81 -4.87%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 118.70 141.68 141.68 162.46 161.87 195.68 167.39 -23.96%
EPS -9.61 -1.89 -1.89 0.14 -0.58 0.07 -3.47 125.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.95 -
NAPS 1.5301 1.6562 0.00 1.6918 1.7003 1.7129 1.7182 -8.82%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.835 0.55 0.55 0.585 0.60 0.64 0.675 -
P/RPS 0.63 0.35 0.36 0.33 0.34 0.31 0.38 49.61%
P/EPS -7.82 -26.19 -26.82 380.94 -95.26 895.51 -18.44 -49.52%
EY -12.79 -3.82 -3.73 0.26 -1.05 0.11 -5.42 98.22%
DY 0.00 0.00 0.00 0.00 0.00 1.56 1.48 -
P/NAPS 0.49 0.30 0.00 0.31 0.32 0.35 0.37 25.08%
Price Multiplier on Announcement Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 30/07/20 14/05/20 - 21/01/20 29/10/19 29/07/19 26/04/19 -
Price 0.705 0.80 0.00 0.62 0.58 0.60 0.665 -
P/RPS 0.53 0.51 0.00 0.35 0.33 0.29 0.38 30.36%
P/EPS -6.60 -38.09 0.00 403.73 -92.08 839.54 -18.17 -55.38%
EY -15.15 -2.63 0.00 0.25 -1.09 0.12 -5.50 124.23%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.50 -
P/NAPS 0.41 0.43 0.00 0.33 0.31 0.33 0.37 8.52%

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