[NYLEX] QoQ Quarter Result on 31-Aug-2020 [#1]

Announcement Date
27-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 91.87%
YoY- -34.93%
Quarter Report
View:
Show?
Quarter Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Revenue 353,312 289,056 263,390 245,919 230,676 275,341 275,341 21.98%
PBT 13,695 7,580 5,798 272 -17,535 -2,642 -2,642 -
Tax -1,721 -2,491 -1,382 -2,071 -2,181 -1,448 -1,448 14.75%
NP 11,974 5,089 4,416 -1,799 -19,716 -4,090 -4,090 -
-
NP to SH 11,397 4,941 4,486 -1,518 -18,678 -3,674 -3,674 -
-
Tax Rate 12.57% 32.86% 23.84% 761.40% - - - -
Total Cost 341,338 283,967 258,974 247,718 250,392 279,431 279,431 17.29%
-
Net Worth 311,959 299,166 297,362 301,961 297,362 321,855 0 -
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Net Worth 311,959 299,166 297,362 301,961 297,362 321,855 0 -
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
NP Margin 3.39% 1.76% 1.68% -0.73% -8.55% -1.49% -1.49% -
ROE 3.65% 1.65% 1.51% -0.50% -6.28% -1.14% 0.00% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
RPS 197.06 161.36 150.58 136.01 131.88 157.41 153.70 21.90%
EPS 6.36 2.76 2.56 -0.84 -10.68 -2.10 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.67 1.70 1.67 1.70 1.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
RPS 181.80 148.74 135.53 126.54 118.70 141.68 141.68 21.98%
EPS 5.86 2.54 2.31 -0.78 -9.61 -1.89 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6053 1.5394 1.5301 1.5538 1.5301 1.6562 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 -
Price 0.845 0.64 0.595 0.67 0.835 0.55 0.55 -
P/RPS 0.43 0.40 0.40 0.49 0.63 0.35 0.36 15.21%
P/EPS 13.29 23.20 23.20 -79.81 -7.82 -26.19 -26.82 -
EY 7.52 4.31 4.31 -1.25 -12.79 -3.82 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.35 0.40 0.49 0.30 0.00 -
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Date 29/07/21 28/04/21 26/01/21 27/10/20 30/07/20 14/05/20 - -
Price 0.84 0.905 0.635 0.58 0.705 0.80 0.00 -
P/RPS 0.43 0.56 0.42 0.43 0.53 0.51 0.00 -
P/EPS 13.21 32.81 24.76 -69.09 -6.60 -38.09 0.00 -
EY 7.57 3.05 4.04 -1.45 -15.15 -2.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.37 0.35 0.41 0.43 0.00 -

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