[NYLEX] QoQ TTM Result on 28-Feb-2019 [#3]

Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- -83.73%
YoY- -88.92%
Quarter Report
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 1,335,877 1,454,523 1,560,354 1,604,663 1,624,139 1,553,135 1,446,375 -5.15%
PBT -4,620 -260 4,640 11,309 26,402 32,301 30,576 -
Tax -6,576 -9,235 -9,160 -8,888 -10,799 -10,461 -10,501 -26.78%
NP -11,196 -9,495 -4,520 2,421 15,603 21,840 20,075 -
-
NP to SH -7,478 -7,539 -3,332 2,233 13,726 20,529 19,093 -
-
Tax Rate - - 197.41% 78.59% 40.90% 32.39% 34.34% -
Total Cost 1,347,073 1,464,018 1,564,874 1,602,242 1,608,536 1,531,295 1,426,300 -3.73%
-
Net Worth 328,778 330,429 332,879 333,910 347,241 348,672 345,476 -3.24%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 3,663 3,663 3,663 5,599 3,755 3,755 3,755 -1.63%
Div Payout % 0.00% 0.00% 0.00% 250.78% 27.36% 18.29% 19.67% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 328,778 330,429 332,879 333,910 347,241 348,672 345,476 -3.24%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin -0.84% -0.65% -0.29% 0.15% 0.96% 1.41% 1.39% -
ROE -2.27% -2.28% -1.00% 0.67% 3.95% 5.89% 5.53% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 759.81 814.36 857.80 869.83 869.97 828.52 770.34 -0.91%
EPS -4.25 -4.22 -1.83 1.21 7.35 10.95 10.17 -
DPS 2.08 2.05 2.01 3.00 2.00 2.00 2.00 2.64%
NAPS 1.87 1.85 1.83 1.81 1.86 1.86 1.84 1.08%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 687.40 748.45 802.91 825.71 835.73 799.20 744.26 -5.15%
EPS -3.85 -3.88 -1.71 1.15 7.06 10.56 9.82 -
DPS 1.89 1.89 1.89 2.88 1.93 1.93 1.93 -1.38%
NAPS 1.6918 1.7003 1.7129 1.7182 1.7868 1.7942 1.7777 -3.24%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.585 0.60 0.64 0.675 0.67 0.68 0.63 -
P/RPS 0.08 0.07 0.07 0.08 0.08 0.08 0.08 0.00%
P/EPS -13.75 -14.21 -34.94 55.77 9.11 6.21 6.20 -
EY -7.27 -7.03 -2.86 1.79 10.97 16.10 16.14 -
DY 3.56 3.42 3.15 4.44 2.99 2.95 3.17 8.03%
P/NAPS 0.31 0.32 0.35 0.37 0.36 0.37 0.34 -5.96%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 21/01/20 29/10/19 29/07/19 26/04/19 24/01/19 25/10/18 26/07/18 -
Price 0.62 0.58 0.60 0.665 0.695 0.63 0.71 -
P/RPS 0.08 0.07 0.07 0.08 0.08 0.08 0.09 -7.54%
P/EPS -14.58 -13.74 -32.76 54.94 9.45 5.75 6.98 -
EY -6.86 -7.28 -3.05 1.82 10.58 17.38 14.32 -
DY 3.36 3.54 3.36 4.51 2.88 3.18 2.82 12.37%
P/NAPS 0.33 0.31 0.33 0.37 0.37 0.34 0.39 -10.53%

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