[NYLEX] QoQ Quarter Result on 31-Aug-2013 [#1]

Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 24.88%
YoY- 6.62%
Quarter Report
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 376,773 325,701 446,601 416,953 441,451 401,469 444,005 -10.37%
PBT 2,490 4,807 6,006 3,488 3,579 3,450 5,396 -40.31%
Tax -3,802 -1,802 -2,378 -1,645 -2,239 -2,040 -3,393 7.89%
NP -1,312 3,005 3,628 1,843 1,340 1,410 2,003 -
-
NP to SH -929 2,933 3,621 2,334 1,869 1,545 2,152 -
-
Tax Rate 152.69% 37.49% 39.59% 47.16% 62.56% 59.13% 62.88% -
Total Cost 378,085 322,696 442,973 415,110 440,111 400,059 442,002 -9.89%
-
Net Worth 290,312 291,370 288,909 291,267 283,240 283,893 283,055 1.70%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,806 - - - 3,853 - - -
Div Payout % 0.00% - - - 206.19% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 290,312 291,370 288,909 291,267 283,240 283,893 283,055 1.70%
NOSH 193,541 192,960 192,606 192,892 192,680 193,124 193,873 -0.11%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -0.35% 0.92% 0.81% 0.44% 0.30% 0.35% 0.45% -
ROE -0.32% 1.01% 1.25% 0.80% 0.66% 0.54% 0.76% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 194.67 168.79 231.87 216.16 229.11 207.88 229.02 -10.27%
EPS -0.48 1.52 1.88 1.21 0.97 0.80 1.11 -
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.50 1.51 1.50 1.51 1.47 1.47 1.46 1.81%
Adjusted Per Share Value based on latest NOSH - 192,892
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 193.88 167.60 229.81 214.55 227.16 206.58 228.47 -10.37%
EPS -0.48 1.51 1.86 1.20 0.96 0.80 1.11 -
DPS 2.99 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 1.4939 1.4993 1.4866 1.4988 1.4575 1.4608 1.4565 1.70%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.64 0.57 0.53 0.49 0.545 0.47 0.54 -
P/RPS 0.33 0.34 0.23 0.23 0.24 0.23 0.24 23.67%
P/EPS -133.33 37.50 28.19 40.50 56.19 58.75 48.65 -
EY -0.75 2.67 3.55 2.47 1.78 1.70 2.06 -
DY 4.69 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 0.43 0.38 0.35 0.32 0.37 0.32 0.37 10.54%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 -
Price 0.70 0.67 0.525 0.52 0.525 0.47 0.49 -
P/RPS 0.36 0.40 0.23 0.24 0.23 0.23 0.21 43.28%
P/EPS -145.83 44.08 27.93 42.98 54.12 58.75 44.14 -
EY -0.69 2.27 3.58 2.33 1.85 1.70 2.27 -
DY 4.29 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.47 0.44 0.35 0.34 0.36 0.32 0.34 24.11%

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