[NYLEX] QoQ Quarter Result on 31-May-2016 [#4]

Announcement Date
29-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 721.93%
YoY- 189.25%
Quarter Report
View:
Show?
Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 369,697 314,354 273,158 291,015 256,358 327,259 322,818 9.46%
PBT 12,271 10,623 3,065 8,788 2,782 5,774 3,168 146.84%
Tax -4,124 -4,146 -1,997 -1,828 -1,914 -3,512 -2,081 57.83%
NP 8,147 6,477 1,068 6,960 868 2,262 1,087 283.45%
-
NP to SH 7,047 6,105 470 6,485 789 2,169 1,711 157.16%
-
Tax Rate 33.61% 39.03% 65.15% 20.80% 68.80% 60.82% 65.69% -
Total Cost 361,550 307,877 272,090 284,055 255,490 324,997 321,731 8.09%
-
Net Worth 345,475 341,761 328,999 323,287 321,373 322,470 317,207 5.86%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - 3,848 - - - -
Div Payout % - - - 59.35% - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 345,475 341,761 328,999 323,287 321,373 322,470 317,207 5.86%
NOSH 194,337 194,337 195,833 192,433 192,439 191,946 192,247 0.72%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.20% 2.06% 0.39% 2.39% 0.34% 0.69% 0.34% -
ROE 2.04% 1.79% 0.14% 2.01% 0.25% 0.67% 0.54% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 192.62 163.73 139.48 151.23 133.22 170.49 167.92 9.58%
EPS 3.67 3.18 0.24 3.37 0.41 1.13 0.89 157.37%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.80 1.78 1.68 1.68 1.67 1.68 1.65 5.97%
Adjusted Per Share Value based on latest NOSH - 192,433
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 190.24 161.76 140.56 149.75 131.91 168.40 166.11 9.47%
EPS 3.63 3.14 0.24 3.34 0.41 1.12 0.88 157.42%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 1.7777 1.7586 1.6929 1.6635 1.6537 1.6593 1.6323 5.85%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.695 0.575 0.575 0.54 0.59 0.585 0.49 -
P/RPS 0.36 0.35 0.41 0.36 0.44 0.34 0.29 15.52%
P/EPS 18.93 18.08 239.58 16.02 143.90 51.77 55.06 -50.95%
EY 5.28 5.53 0.42 6.24 0.69 1.93 1.82 103.54%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.34 0.32 0.35 0.35 0.30 19.13%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 -
Price 0.895 0.57 0.725 0.525 0.575 0.62 0.565 -
P/RPS 0.46 0.35 0.52 0.35 0.43 0.36 0.34 22.34%
P/EPS 24.38 17.93 302.08 15.58 140.24 54.87 63.48 -47.19%
EY 4.10 5.58 0.33 6.42 0.71 1.82 1.58 88.94%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.50 0.32 0.43 0.31 0.34 0.37 0.34 29.34%

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