[NYLEX] QoQ TTM Result on 30-Nov-2020 [#2]

Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 17.86%
YoY- -159.21%
Quarter Report
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 1,180,680 1,151,677 1,029,041 1,015,326 1,067,654 1,136,305 1,285,913 -5.51%
PBT 27,128 27,345 -3,885 -14,107 -19,163 -18,940 399 1553.07%
Tax -5,001 -7,665 -8,125 -7,082 -6,700 -6,765 -7,455 -23.31%
NP 22,127 19,680 -12,010 -21,189 -25,863 -25,705 -7,056 -
-
NP to SH 21,156 19,306 -10,769 -19,384 -23,600 -23,207 -4,399 -
-
Tax Rate 18.43% 28.03% - - - - 1,868.42% -
Total Cost 1,158,553 1,131,997 1,041,051 1,036,515 1,093,517 1,162,010 1,292,969 -7.03%
-
Net Worth 313,752 311,959 299,166 297,362 301,961 297,362 321,855 -1.68%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - 1,819 -
Div Payout % - - - - - - 0.00% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 313,752 311,959 299,166 297,362 301,961 297,362 321,855 -1.68%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 1.87% 1.71% -1.17% -2.09% -2.42% -2.26% -0.55% -
ROE 6.74% 6.19% -3.60% -6.52% -7.82% -7.80% -1.37% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 658.54 642.36 574.43 580.46 590.47 649.62 735.14 -7.05%
EPS 11.80 10.77 -6.01 -11.08 -13.05 -13.27 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
NAPS 1.75 1.74 1.67 1.70 1.67 1.70 1.84 -3.27%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 607.54 592.62 529.51 522.46 549.38 584.71 661.69 -5.51%
EPS 10.89 9.93 -5.54 -9.97 -12.14 -11.94 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 1.6145 1.6053 1.5394 1.5301 1.5538 1.5301 1.6562 -1.68%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.83 0.845 0.64 0.595 0.67 0.835 0.55 -
P/RPS 0.13 0.13 0.11 0.10 0.11 0.13 0.07 50.91%
P/EPS 7.03 7.85 -10.65 -5.37 -5.13 -6.29 -21.87 -
EY 14.22 12.74 -9.39 -18.62 -19.48 -15.89 -4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.47 0.49 0.38 0.35 0.40 0.49 0.30 34.78%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 28/10/21 29/07/21 28/04/21 26/01/21 27/10/20 30/07/20 14/05/20 -
Price 1.23 0.84 0.905 0.635 0.58 0.705 0.80 -
P/RPS 0.19 0.13 0.16 0.11 0.10 0.11 0.11 43.81%
P/EPS 10.42 7.80 -15.05 -5.73 -4.44 -5.31 -31.81 -
EY 9.59 12.82 -6.64 -17.45 -22.50 -18.82 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.70 0.48 0.54 0.37 0.35 0.41 0.43 38.26%

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