[NYLEX] QoQ TTM Result on 28-Feb-2002 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- 15.59%
YoY- -726.47%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 353,349 378,222 365,873 359,562 326,979 341,122 347,523 1.11%
PBT 26,884 -50,627 -53,276 -53,661 -69,756 17,202 19,735 22.86%
Tax -9,463 -9,867 -9,067 -8,836 -3,068 -6,240 -5,591 41.97%
NP 17,421 -60,494 -62,343 -62,497 -72,824 10,962 14,144 14.88%
-
NP to SH 17,421 -60,494 -62,343 -62,497 -74,042 9,744 12,926 21.99%
-
Tax Rate 35.20% - - - - 36.27% 28.33% -
Total Cost 335,928 438,716 428,216 422,059 399,803 330,160 333,379 0.50%
-
Net Worth 160,662 158,741 154,569 157,471 145,946 173,699 201,507 -14.00%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 2,248 2,248 3,859 3,859 3,859 19,626 15,766 -72.67%
Div Payout % 12.90% 0.00% 0.00% 0.00% 0.00% 201.43% 121.98% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 160,662 158,741 154,569 157,471 145,946 173,699 201,507 -14.00%
NOSH 223,142 224,814 224,013 224,478 224,498 192,999 226,923 -1.11%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 4.93% -15.99% -17.04% -17.38% -22.27% 3.21% 4.07% -
ROE 10.84% -38.11% -40.33% -39.69% -50.73% 5.61% 6.41% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 158.35 168.24 163.33 160.18 145.65 176.75 153.15 2.24%
EPS 7.81 -26.91 -27.83 -27.84 -32.98 5.05 5.70 23.33%
DPS 1.00 1.00 1.72 1.72 1.72 10.17 6.95 -72.50%
NAPS 0.72 0.7061 0.69 0.7015 0.6501 0.90 0.888 -13.03%
Adjusted Per Share Value based on latest NOSH - 224,478
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 196.54 210.37 203.50 199.99 181.87 189.74 193.30 1.11%
EPS 9.69 -33.65 -34.68 -34.76 -41.18 5.42 7.19 21.98%
DPS 1.25 1.25 2.15 2.15 2.15 10.92 8.77 -72.68%
NAPS 0.8936 0.8829 0.8597 0.8759 0.8118 0.9661 1.1208 -14.00%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.41 0.56 0.51 0.50 0.63 0.81 0.86 -
P/RPS 0.26 0.33 0.31 0.31 0.43 0.46 0.56 -40.01%
P/EPS 5.25 -2.08 -1.83 -1.80 -1.91 16.04 15.10 -50.52%
EY 19.04 -48.05 -54.57 -55.68 -52.35 6.23 6.62 102.11%
DY 2.44 1.79 3.38 3.44 2.73 12.55 8.08 -54.95%
P/NAPS 0.57 0.79 0.74 0.71 0.97 0.90 0.97 -29.82%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 31/10/02 30/07/02 29/04/02 29/01/02 26/10/01 31/07/01 -
Price 0.37 0.46 0.48 0.55 0.57 0.59 0.86 -
P/RPS 0.23 0.27 0.29 0.34 0.39 0.33 0.56 -44.71%
P/EPS 4.74 -1.71 -1.72 -1.98 -1.73 11.69 15.10 -53.77%
EY 21.10 -58.50 -57.98 -50.62 -57.86 8.56 6.62 116.42%
DY 2.70 2.17 3.59 3.13 3.02 17.24 8.08 -51.81%
P/NAPS 0.51 0.65 0.70 0.78 0.88 0.66 0.97 -34.83%

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