[NYLEX] QoQ TTM Result on 31-May-2002 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 0.25%
YoY- -582.31%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 370,253 353,349 378,222 365,873 359,562 326,979 341,122 5.63%
PBT 23,032 26,884 -50,627 -53,276 -53,661 -69,756 17,202 21.54%
Tax -8,645 -9,463 -9,867 -9,067 -8,836 -3,068 -6,240 24.35%
NP 14,387 17,421 -60,494 -62,343 -62,497 -72,824 10,962 19.93%
-
NP to SH 14,387 17,421 -60,494 -62,343 -62,497 -74,042 9,744 29.75%
-
Tax Rate 37.53% 35.20% - - - - 36.27% -
Total Cost 355,866 335,928 438,716 428,216 422,059 399,803 330,160 5.13%
-
Net Worth 166,056 160,662 158,741 154,569 157,471 145,946 173,699 -2.96%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 2,248 2,248 2,248 3,859 3,859 3,859 19,626 -76.50%
Div Payout % 15.63% 12.90% 0.00% 0.00% 0.00% 0.00% 201.43% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 166,056 160,662 158,741 154,569 157,471 145,946 173,699 -2.96%
NOSH 224,400 223,142 224,814 224,013 224,478 224,498 192,999 10.60%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 3.89% 4.93% -15.99% -17.04% -17.38% -22.27% 3.21% -
ROE 8.66% 10.84% -38.11% -40.33% -39.69% -50.73% 5.61% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 165.00 158.35 168.24 163.33 160.18 145.65 176.75 -4.49%
EPS 6.41 7.81 -26.91 -27.83 -27.84 -32.98 5.05 17.28%
DPS 1.00 1.00 1.00 1.72 1.72 1.72 10.17 -78.78%
NAPS 0.74 0.72 0.7061 0.69 0.7015 0.6501 0.90 -12.26%
Adjusted Per Share Value based on latest NOSH - 224,013
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 205.94 196.54 210.37 203.50 199.99 181.87 189.74 5.62%
EPS 8.00 9.69 -33.65 -34.68 -34.76 -41.18 5.42 29.72%
DPS 1.25 1.25 1.25 2.15 2.15 2.15 10.92 -76.51%
NAPS 0.9236 0.8936 0.8829 0.8597 0.8759 0.8118 0.9661 -2.96%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.40 0.41 0.56 0.51 0.50 0.63 0.81 -
P/RPS 0.24 0.26 0.33 0.31 0.31 0.43 0.46 -35.26%
P/EPS 6.24 5.25 -2.08 -1.83 -1.80 -1.91 16.04 -46.80%
EY 16.03 19.04 -48.05 -54.57 -55.68 -52.35 6.23 88.09%
DY 2.50 2.44 1.79 3.38 3.44 2.73 12.55 -65.99%
P/NAPS 0.54 0.57 0.79 0.74 0.71 0.97 0.90 -28.92%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 30/04/03 29/01/03 31/10/02 30/07/02 29/04/02 29/01/02 26/10/01 -
Price 0.38 0.37 0.46 0.48 0.55 0.57 0.59 -
P/RPS 0.23 0.23 0.27 0.29 0.34 0.39 0.33 -21.44%
P/EPS 5.93 4.74 -1.71 -1.72 -1.98 -1.73 11.69 -36.47%
EY 16.87 21.10 -58.50 -57.98 -50.62 -57.86 8.56 57.38%
DY 2.63 2.70 2.17 3.59 3.13 3.02 17.24 -71.54%
P/NAPS 0.51 0.51 0.65 0.70 0.78 0.88 0.66 -15.83%

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