[NYLEX] QoQ Quarter Result on 31-May-2003 [#4]

Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -24.96%
YoY- 76.32%
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 77,212 85,953 97,207 109,732 94,364 83,524 98,731 -15.12%
PBT 5,910 1,615 5,349 7,893 10,008 3,447 4,776 15.27%
Tax -1,073 -1,118 -1,882 -2,420 -2,715 -1,885 -2,348 -40.69%
NP 4,837 497 3,467 5,473 7,293 1,562 2,428 58.39%
-
NP to SH 4,837 497 3,467 5,473 7,293 1,562 2,428 58.39%
-
Tax Rate 18.16% 69.23% 35.18% 30.66% 27.13% 54.69% 49.16% -
Total Cost 72,375 85,456 93,740 104,259 87,071 81,962 96,303 -17.35%
-
Net Worth 168,732 167,172 171,098 165,984 166,056 160,662 158,741 4.15%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - 4,486 4,488 - 2,248 -
Div Payout % - - - 81.97% 61.54% - 92.59% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 168,732 167,172 171,098 165,984 166,056 160,662 158,741 4.15%
NOSH 224,976 225,909 225,129 224,303 224,400 223,142 224,814 0.04%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 6.26% 0.58% 3.57% 4.99% 7.73% 1.87% 2.46% -
ROE 2.87% 0.30% 2.03% 3.30% 4.39% 0.97% 1.53% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 34.32 38.05 43.18 48.92 42.05 37.43 43.92 -15.17%
EPS 2.15 0.22 1.54 2.44 3.25 0.70 1.08 58.31%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 1.00 -
NAPS 0.75 0.74 0.76 0.74 0.74 0.72 0.7061 4.10%
Adjusted Per Share Value based on latest NOSH - 224,303
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 42.95 47.81 54.07 61.03 52.49 46.46 54.92 -15.12%
EPS 2.69 0.28 1.93 3.04 4.06 0.87 1.35 58.41%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 1.25 -
NAPS 0.9385 0.9298 0.9517 0.9232 0.9236 0.8936 0.8829 4.15%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.87 0.78 0.74 0.42 0.40 0.41 0.56 -
P/RPS 2.53 2.05 1.71 0.86 0.95 1.10 1.28 57.56%
P/EPS 40.47 354.55 48.05 17.21 12.31 58.57 51.85 -15.24%
EY 2.47 0.28 2.08 5.81 8.13 1.71 1.93 17.89%
DY 0.00 0.00 0.00 4.76 5.00 0.00 1.79 -
P/NAPS 1.16 1.05 0.97 0.57 0.54 0.57 0.79 29.21%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 29/01/03 31/10/02 -
Price 0.71 0.79 0.78 0.61 0.38 0.37 0.46 -
P/RPS 2.07 2.08 1.81 1.25 0.90 0.99 1.05 57.28%
P/EPS 33.02 359.09 50.65 25.00 11.69 52.86 42.59 -15.61%
EY 3.03 0.28 1.97 4.00 8.55 1.89 2.35 18.48%
DY 0.00 0.00 0.00 3.28 5.26 0.00 2.17 -
P/NAPS 0.95 1.07 1.03 0.82 0.51 0.51 0.65 28.81%

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