[NYLEX] YoY Annual (Unaudited) Result on 31-May-2006 [#4]

Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
YoY- 35.49%
View:
Show?
Annual (Unaudited) Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 1,366,030 1,742,062 1,502,688 670,300 625,497 395,201 386,351 23.40%
PBT 10,376 58,269 45,986 26,233 19,525 26,483 26,124 -14.25%
Tax 242 -10,789 -7,029 -8,120 -6,069 -31,344 -9,368 -
NP 10,618 47,480 38,957 18,113 13,456 -4,861 16,756 -7.31%
-
NP to SH 14,706 47,763 39,258 18,232 13,456 19,586 16,756 -2.14%
-
Tax Rate -2.33% 18.52% 15.29% 30.95% 31.08% 118.36% 35.86% -
Total Cost 1,355,412 1,694,582 1,463,731 652,187 612,041 400,062 369,595 24.15%
-
Net Worth 228,320 233,499 198,516 164,290 157,258 734,512 166,212 5.42%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - 8,542 10,204 7,066 10,422 - 11,230 -
Div Payout % - 17.89% 25.99% 38.76% 77.46% - 67.02% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 228,320 233,499 198,516 164,290 157,258 734,512 166,212 5.42%
NOSH 179,779 189,837 185,529 176,656 182,859 906,805 224,611 -3.63%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 0.78% 2.73% 2.59% 2.70% 2.15% -1.23% 4.34% -
ROE 6.44% 20.46% 19.78% 11.10% 8.56% 2.67% 10.08% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 759.83 917.66 809.95 379.44 342.07 43.58 172.01 28.06%
EPS 8.18 25.16 21.16 10.32 7.45 -2.17 7.46 1.54%
DPS 0.00 4.50 5.50 4.00 5.70 0.00 5.00 -
NAPS 1.27 1.23 1.07 0.93 0.86 0.81 0.74 9.41%
Adjusted Per Share Value based on latest NOSH - 176,806
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 759.80 968.96 835.81 372.83 347.91 219.82 214.89 23.40%
EPS 8.18 26.57 21.84 10.14 7.48 10.89 9.32 -2.14%
DPS 0.00 4.75 5.68 3.93 5.80 0.00 6.25 -
NAPS 1.2699 1.2988 1.1042 0.9138 0.8747 4.0855 0.9245 5.42%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.54 1.32 1.38 1.01 0.61 0.69 0.42 -
P/RPS 0.07 0.14 0.17 0.27 0.18 1.58 0.24 -18.54%
P/EPS 6.60 5.25 6.52 9.79 8.29 31.95 5.63 2.68%
EY 15.15 19.06 15.33 10.22 12.06 3.13 17.76 -2.61%
DY 0.00 3.41 3.99 3.96 9.34 0.00 11.90 -
P/NAPS 0.43 1.07 1.29 1.09 0.71 0.85 0.57 -4.58%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 31/07/09 31/07/08 31/07/07 28/07/06 28/07/05 29/07/04 30/07/03 -
Price 0.66 1.15 1.55 0.96 0.65 0.80 0.61 -
P/RPS 0.09 0.13 0.19 0.25 0.19 1.84 0.35 -20.23%
P/EPS 8.07 4.57 7.33 9.30 8.83 37.04 8.18 -0.22%
EY 12.39 21.88 13.65 10.75 11.32 2.70 12.23 0.21%
DY 0.00 3.91 3.55 4.17 8.77 0.00 8.20 -
P/NAPS 0.52 0.93 1.45 1.03 0.76 0.99 0.82 -7.30%

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