[NYLEX] QoQ Quarter Result on 31-Aug-2014 [#1]

Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 414.85%
YoY- 25.32%
Quarter Report
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 324,134 270,601 319,169 358,833 376,773 325,701 446,601 -19.25%
PBT 6,792 1,669 5,304 4,618 2,490 4,807 6,006 8.55%
Tax -5,786 -2,992 -2,349 -2,047 -3,802 -1,802 -2,378 81.00%
NP 1,006 -1,323 2,955 2,571 -1,312 3,005 3,628 -57.51%
-
NP to SH 2,242 -634 2,853 2,925 -929 2,933 3,621 -27.37%
-
Tax Rate 85.19% 179.27% 44.29% 44.33% 152.69% 37.49% 39.59% -
Total Cost 323,128 271,924 316,214 356,262 378,085 322,696 442,973 -18.98%
-
Net Worth 301,510 297,787 298,793 288,651 290,312 291,370 288,909 2.88%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,865 - - - 5,806 - - -
Div Payout % 172.41% - - - 0.00% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 301,510 297,787 298,793 288,651 290,312 291,370 288,909 2.88%
NOSH 193,275 192,121 192,770 192,434 193,541 192,960 192,606 0.23%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 0.31% -0.49% 0.93% 0.72% -0.35% 0.92% 0.81% -
ROE 0.74% -0.21% 0.95% 1.01% -0.32% 1.01% 1.25% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 167.71 140.85 165.57 186.47 194.67 168.79 231.87 -19.43%
EPS 1.16 -0.33 1.48 1.52 -0.48 1.52 1.88 -27.54%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.56 1.55 1.55 1.50 1.50 1.51 1.50 2.65%
Adjusted Per Share Value based on latest NOSH - 192,434
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 166.79 139.24 164.23 184.64 193.88 167.60 229.81 -19.25%
EPS 1.15 -0.33 1.47 1.51 -0.48 1.51 1.86 -27.44%
DPS 1.99 0.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 1.5515 1.5323 1.5375 1.4853 1.4939 1.4993 1.4866 2.89%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.555 0.595 0.645 0.655 0.64 0.57 0.53 -
P/RPS 0.33 0.42 0.39 0.35 0.33 0.34 0.23 27.23%
P/EPS 47.84 -180.30 43.58 43.09 -133.33 37.50 28.19 42.32%
EY 2.09 -0.55 2.29 2.32 -0.75 2.67 3.55 -29.77%
DY 3.60 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.44 0.43 0.38 0.35 1.89%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.56 0.625 0.615 0.575 0.70 0.67 0.525 -
P/RPS 0.33 0.44 0.37 0.31 0.36 0.40 0.23 27.23%
P/EPS 48.28 -189.39 41.55 37.83 -145.83 44.08 27.93 44.08%
EY 2.07 -0.53 2.41 2.64 -0.69 2.27 3.58 -30.61%
DY 3.57 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.36 0.40 0.40 0.38 0.47 0.44 0.35 1.89%

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