[NYLEX] QoQ Quarter Result on 31-Aug-2016 [#1]

Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -92.75%
YoY- -72.53%
Quarter Report
View:
Show?
Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 380,047 369,697 314,354 273,158 291,015 256,358 327,259 10.47%
PBT 10,195 12,271 10,623 3,065 8,788 2,782 5,774 46.03%
Tax -2,126 -4,124 -4,146 -1,997 -1,828 -1,914 -3,512 -28.41%
NP 8,069 8,147 6,477 1,068 6,960 868 2,262 133.28%
-
NP to SH 6,764 7,047 6,105 470 6,485 789 2,169 113.30%
-
Tax Rate 20.85% 33.61% 39.03% 65.15% 20.80% 68.80% 60.82% -
Total Cost 371,978 361,550 307,877 272,090 284,055 255,490 324,997 9.40%
-
Net Worth 345,421 345,475 341,761 328,999 323,287 321,373 322,470 4.68%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 3,838 - - - 3,848 - - -
Div Payout % 56.74% - - - 59.35% - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 345,421 345,475 341,761 328,999 323,287 321,373 322,470 4.68%
NOSH 194,337 194,337 194,337 195,833 192,433 192,439 191,946 0.82%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 2.12% 2.20% 2.06% 0.39% 2.39% 0.34% 0.69% -
ROE 1.96% 2.04% 1.79% 0.14% 2.01% 0.25% 0.67% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 198.04 192.62 163.73 139.48 151.23 133.22 170.49 10.49%
EPS 3.52 3.67 3.18 0.24 3.37 0.41 1.13 113.14%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.80 1.80 1.78 1.68 1.68 1.67 1.68 4.70%
Adjusted Per Share Value based on latest NOSH - 195,833
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 195.56 190.24 161.76 140.56 149.75 131.91 168.40 10.47%
EPS 3.48 3.63 3.14 0.24 3.34 0.41 1.12 112.78%
DPS 1.97 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 1.7774 1.7777 1.7586 1.6929 1.6635 1.6537 1.6593 4.68%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.955 0.695 0.575 0.575 0.54 0.59 0.585 -
P/RPS 0.48 0.36 0.35 0.41 0.36 0.44 0.34 25.82%
P/EPS 27.09 18.93 18.08 239.58 16.02 143.90 51.77 -35.03%
EY 3.69 5.28 5.53 0.42 6.24 0.69 1.93 53.98%
DY 2.09 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.53 0.39 0.32 0.34 0.32 0.35 0.35 31.83%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 -
Price 1.07 0.895 0.57 0.725 0.525 0.575 0.62 -
P/RPS 0.54 0.46 0.35 0.52 0.35 0.43 0.36 31.00%
P/EPS 30.36 24.38 17.93 302.08 15.58 140.24 54.87 -32.57%
EY 3.29 4.10 5.58 0.33 6.42 0.71 1.82 48.34%
DY 1.87 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.59 0.50 0.32 0.43 0.31 0.34 0.37 36.45%

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