[NYLEX] QoQ TTM Result on 28-Feb-2022 [#3]

Announcement Date
20-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- -256.62%
YoY- -254.82%
Quarter Report
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 934,143 1,287,455 1,302,738 1,180,680 1,151,677 1,029,041 1,015,326 -5.40%
PBT -33,050 -18,528 32,597 27,128 27,345 -3,885 -14,107 76.48%
Tax -16,897 -18,618 -7,275 -5,001 -7,665 -8,125 -7,082 78.64%
NP -49,947 -37,146 25,322 22,127 19,680 -12,010 -21,189 77.21%
-
NP to SH -50,435 -38,211 24,398 21,156 19,306 -10,769 -19,384 89.28%
-
Tax Rate - - 22.32% 18.43% 28.03% - - -
Total Cost 984,090 1,324,601 1,277,416 1,158,553 1,131,997 1,041,051 1,036,515 -3.40%
-
Net Worth 23,367 245,623 322,716 313,752 311,959 299,166 297,362 -81.68%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 23,367 245,623 322,716 313,752 311,959 299,166 297,362 -81.68%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin -5.35% -2.89% 1.94% 1.87% 1.71% -1.17% -2.09% -
ROE -215.83% -15.56% 7.56% 6.74% 6.19% -3.60% -6.52% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 519.69 718.10 726.62 658.54 642.36 574.43 580.46 -7.11%
EPS -28.06 -21.31 13.61 11.80 10.77 -6.01 -11.08 85.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 1.37 1.80 1.75 1.74 1.67 1.70 -82.01%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 480.68 662.49 670.35 607.54 592.62 529.51 522.46 -5.40%
EPS -25.95 -19.66 12.55 10.89 9.93 -5.54 -9.97 89.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1202 1.2639 1.6606 1.6145 1.6053 1.5394 1.5301 -81.68%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.225 1.83 1.21 0.83 0.845 0.64 0.595 -
P/RPS 0.04 0.25 0.17 0.13 0.13 0.11 0.10 -45.74%
P/EPS -0.80 -8.59 8.89 7.03 7.85 -10.65 -5.37 -71.93%
EY -124.70 -11.65 11.25 14.22 12.74 -9.39 -18.62 255.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.34 0.67 0.47 0.49 0.38 0.35 190.45%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 18/07/22 20/04/22 17/01/22 28/10/21 29/07/21 28/04/21 26/01/21 -
Price 0.24 0.41 1.53 1.23 0.84 0.905 0.635 -
P/RPS 0.05 0.06 0.21 0.19 0.13 0.16 0.11 -40.91%
P/EPS -0.86 -1.92 11.24 10.42 7.80 -15.05 -5.73 -71.79%
EY -116.91 -51.98 8.89 9.59 12.82 -6.64 -17.45 255.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.30 0.85 0.70 0.48 0.54 0.37 192.68%

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