[NYLEX] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -16.39%
YoY- 100.42%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 1,233,849 1,487,860 1,713,828 1,347,493 655,865 577,713 347,162 23.52%
PBT 47,221 3,053 55,170 54,437 29,093 15,192 17,165 18.36%
Tax -6,413 -4,879 -13,956 -11,793 -8,198 -5,677 -5,430 2.81%
NP 40,808 -1,826 41,214 42,644 20,894 9,514 11,734 23.07%
-
NP to SH 40,536 2,126 41,012 43,096 21,502 9,514 11,734 22.93%
-
Tax Rate 13.58% 159.81% 25.30% 21.66% 28.18% 37.37% 31.63% -
Total Cost 1,193,041 1,489,686 1,672,613 1,304,849 634,970 568,198 335,428 23.53%
-
Net Worth 260,163 216,211 221,912 189,914 162,506 121,079 168,386 7.51%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - 7,304 - - - -
Div Payout % - - - 16.95% - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 260,163 216,211 221,912 189,914 162,506 121,079 168,386 7.51%
NOSH 185,831 177,222 192,967 182,610 176,637 186,275 224,515 -3.10%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 3.31% -0.12% 2.40% 3.16% 3.19% 1.65% 3.38% -
ROE 15.58% 0.98% 18.48% 22.69% 13.23% 7.86% 6.97% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 663.96 839.55 888.14 737.91 371.31 310.14 154.63 27.47%
EPS 21.81 1.20 21.25 23.60 12.17 5.23 5.23 26.85%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.40 1.22 1.15 1.04 0.92 0.65 0.75 10.95%
Adjusted Per Share Value based on latest NOSH - 194,421
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 686.28 827.57 953.25 749.49 364.80 321.33 193.10 23.52%
EPS 22.55 1.18 22.81 23.97 11.96 5.29 6.53 22.93%
DPS 0.00 0.00 0.00 4.06 0.00 0.00 0.00 -
NAPS 1.4471 1.2026 1.2343 1.0563 0.9039 0.6735 0.9366 7.51%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.70 0.43 1.30 1.66 0.96 0.65 0.87 -
P/RPS 0.11 0.05 0.15 0.22 0.26 0.21 0.56 -23.74%
P/EPS 3.21 35.83 6.12 7.03 7.89 12.73 16.65 -23.98%
EY 31.16 2.79 16.35 14.22 12.68 7.86 6.01 31.54%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 1.13 1.60 1.04 1.00 1.16 -13.08%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 27/04/10 30/04/09 29/04/08 30/04/07 14/04/06 29/04/05 29/04/04 -
Price 0.78 0.57 1.30 1.76 1.18 0.63 0.71 -
P/RPS 0.12 0.07 0.15 0.24 0.32 0.20 0.46 -20.05%
P/EPS 3.58 47.50 6.12 7.46 9.69 12.33 13.58 -19.91%
EY 27.97 2.11 16.35 13.41 10.32 8.11 7.36 24.90%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 1.13 1.69 1.28 0.97 0.95 -8.42%

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