[NYLEX] QoQ Quarter Result on 31-Aug-2021 [#1]

Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- -97.09%
YoY- 121.87%
Quarter Report
View:
Show?
Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 273,773 385,448 274,922 353,312 289,056 263,390 245,919 7.43%
PBT -43,545 11,267 55 13,695 7,580 5,798 272 -
Tax -13,834 -3,656 593 -1,721 -2,491 -1,382 -2,071 255.92%
NP -57,379 7,611 648 11,974 5,089 4,416 -1,799 912.12%
-
NP to SH -57,668 7,728 332 11,397 4,941 4,486 -1,518 1037.63%
-
Tax Rate - 32.45% -1,078.18% 12.57% 32.86% 23.84% 761.40% -
Total Cost 331,152 377,837 274,274 341,338 283,967 258,974 247,718 21.41%
-
Net Worth 245,623 322,716 313,752 311,959 299,166 297,362 301,961 -12.89%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 245,623 322,716 313,752 311,959 299,166 297,362 301,961 -12.89%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin -20.96% 1.97% 0.24% 3.39% 1.76% 1.68% -0.73% -
ROE -23.48% 2.39% 0.11% 3.65% 1.65% 1.51% -0.50% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 152.70 214.99 153.34 197.06 161.36 150.58 136.01 8.04%
EPS -32.16 4.31 0.19 6.36 2.76 2.56 -0.84 1043.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.80 1.75 1.74 1.67 1.70 1.67 -12.39%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 140.88 198.34 141.47 181.80 148.74 135.53 126.54 7.44%
EPS -29.67 3.98 0.17 5.86 2.54 2.31 -0.78 1038.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2639 1.6606 1.6145 1.6053 1.5394 1.5301 1.5538 -12.89%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 1.83 1.21 0.83 0.845 0.64 0.595 0.67 -
P/RPS 1.20 0.56 0.54 0.43 0.40 0.40 0.49 81.98%
P/EPS -5.69 28.07 448.22 13.29 23.20 23.20 -79.81 -82.88%
EY -17.58 3.56 0.22 7.52 4.31 4.31 -1.25 485.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.67 0.47 0.49 0.38 0.35 0.40 124.38%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 20/04/22 17/01/22 28/10/21 29/07/21 28/04/21 26/01/21 27/10/20 -
Price 0.41 1.53 1.23 0.84 0.905 0.635 0.58 -
P/RPS 0.27 0.71 0.80 0.43 0.56 0.42 0.43 -26.73%
P/EPS -1.27 35.50 664.23 13.21 32.81 24.76 -69.09 -93.08%
EY -78.45 2.82 0.15 7.57 3.05 4.04 -1.45 1340.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.85 0.70 0.48 0.54 0.37 0.35 -9.79%

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