[NYLEX] QoQ TTM Result on 28-Feb-2011 [#3]

Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -33.31%
YoY- -75.6%
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 1,396,399 1,270,159 1,226,749 1,131,438 1,131,587 1,174,992 1,222,086 9.28%
PBT 25,891 26,300 16,044 12,664 18,429 22,532 40,013 -25.16%
Tax -5,572 -5,198 -2,906 -1,970 -2,376 -2,224 -4,855 9.60%
NP 20,319 21,102 13,138 10,694 16,053 20,308 35,158 -30.59%
-
NP to SH 20,289 21,200 13,185 10,615 15,917 20,245 35,114 -30.60%
-
Tax Rate 21.52% 19.76% 18.11% 15.56% 12.89% 9.87% 12.13% -
Total Cost 1,376,080 1,249,057 1,213,611 1,120,744 1,115,534 1,154,684 1,186,928 10.35%
-
Net Worth 279,811 271,837 269,919 260,825 263,513 257,641 265,756 3.49%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 5,534 5,534 5,534 - - - - -
Div Payout % 27.28% 26.11% 41.97% - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 279,811 271,837 269,919 260,825 263,513 257,641 265,756 3.49%
NOSH 194,313 194,169 194,186 191,783 188,223 188,059 188,480 2.05%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.46% 1.66% 1.07% 0.95% 1.42% 1.73% 2.88% -
ROE 7.25% 7.80% 4.88% 4.07% 6.04% 7.86% 13.21% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 718.63 654.15 631.74 589.96 601.19 624.80 648.39 7.09%
EPS 10.44 10.92 6.79 5.53 8.46 10.77 18.63 -32.00%
DPS 2.85 2.85 2.85 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.39 1.36 1.40 1.37 1.41 1.41%
Adjusted Per Share Value based on latest NOSH - 191,783
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 718.55 653.59 631.25 582.20 582.28 604.62 628.85 9.28%
EPS 10.44 10.91 6.78 5.46 8.19 10.42 18.07 -30.60%
DPS 2.85 2.85 2.85 0.00 0.00 0.00 0.00 -
NAPS 1.4398 1.3988 1.3889 1.3421 1.356 1.3257 1.3675 3.49%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.55 0.55 0.61 0.67 0.68 0.73 0.70 -
P/RPS 0.08 0.08 0.10 0.11 0.11 0.12 0.11 -19.11%
P/EPS 5.27 5.04 8.98 12.11 8.04 6.78 3.76 25.21%
EY 18.98 19.85 11.13 8.26 12.44 14.75 26.61 -20.15%
DY 5.18 5.18 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.44 0.49 0.49 0.53 0.50 -16.70%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 -
Price 0.58 0.52 0.59 0.615 0.70 0.79 0.90 -
P/RPS 0.08 0.08 0.09 0.10 0.12 0.13 0.14 -31.11%
P/EPS 5.55 4.76 8.69 11.11 8.28 7.34 4.83 9.69%
EY 18.00 21.00 11.51 9.00 12.08 13.63 20.70 -8.88%
DY 4.91 5.48 4.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.45 0.50 0.58 0.64 -26.87%

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