[NYLEX] QoQ TTM Result on 31-May-2010 [#4]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -19.3%
YoY- 138.77%
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 1,131,438 1,131,587 1,174,992 1,222,086 1,175,522 1,097,821 1,137,746 -0.37%
PBT 12,664 18,429 22,532 40,013 43,502 29,454 5,344 78.02%
Tax -1,970 -2,376 -2,224 -4,855 -908 1,529 2,782 -
NP 10,694 16,053 20,308 35,158 42,594 30,983 8,126 20.15%
-
NP to SH 10,615 15,917 20,245 35,114 43,513 32,040 9,502 7.68%
-
Tax Rate 15.56% 12.89% 9.87% 12.13% 2.09% -5.19% -52.06% -
Total Cost 1,120,744 1,115,534 1,154,684 1,186,928 1,132,928 1,066,838 1,129,620 -0.52%
-
Net Worth 260,825 263,513 257,641 265,756 261,392 255,536 250,317 2.78%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 260,825 263,513 257,641 265,756 261,392 255,536 250,317 2.78%
NOSH 191,783 188,223 188,059 188,480 186,708 185,171 185,420 2.28%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 0.95% 1.42% 1.73% 2.88% 3.62% 2.82% 0.71% -
ROE 4.07% 6.04% 7.86% 13.21% 16.65% 12.54% 3.80% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 589.96 601.19 624.80 648.39 629.60 592.87 613.60 -2.59%
EPS 5.53 8.46 10.77 18.63 23.31 17.30 5.12 5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.40 1.37 1.41 1.40 1.38 1.35 0.49%
Adjusted Per Share Value based on latest NOSH - 188,480
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 582.20 582.28 604.62 628.85 604.89 564.91 585.45 -0.37%
EPS 5.46 8.19 10.42 18.07 22.39 16.49 4.89 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3421 1.356 1.3257 1.3675 1.345 1.3149 1.2881 2.78%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.67 0.68 0.73 0.70 0.70 0.70 0.70 -
P/RPS 0.11 0.11 0.12 0.11 0.11 0.12 0.11 0.00%
P/EPS 12.11 8.04 6.78 3.76 3.00 4.05 13.66 -7.73%
EY 8.26 12.44 14.75 26.61 33.29 24.72 7.32 8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.53 0.50 0.50 0.51 0.52 -3.89%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.615 0.70 0.79 0.90 0.78 0.70 0.78 -
P/RPS 0.10 0.12 0.13 0.14 0.12 0.12 0.13 -16.08%
P/EPS 11.11 8.28 7.34 4.83 3.35 4.05 15.22 -18.97%
EY 9.00 12.08 13.63 20.70 29.88 24.72 6.57 23.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.58 0.64 0.56 0.51 0.58 -15.60%

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