[NYLEX] YoY Annualized Quarter Result on 28-Feb-2011 [#3]

Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 67.11%
YoY- -80.58%
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 1,585,673 1,716,232 1,404,722 1,112,985 1,233,849 1,487,860 1,713,828 -1.28%
PBT 19,068 16,262 20,346 10,756 47,221 3,053 55,170 -16.22%
Tax -7,766 -8,685 -7,198 -2,566 -6,413 -4,879 -13,956 -9.30%
NP 11,301 7,577 13,148 8,189 40,808 -1,826 41,214 -19.39%
-
NP to SH 11,850 7,848 12,782 7,870 40,536 2,126 41,012 -18.68%
-
Tax Rate 40.73% 53.41% 35.38% 23.86% 13.58% 159.81% 25.30% -
Total Cost 1,574,372 1,708,654 1,391,574 1,104,796 1,193,041 1,489,686 1,672,613 -1.00%
-
Net Worth 291,125 284,619 274,192 257,310 260,163 216,211 221,912 4.62%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 291,125 284,619 274,192 257,310 260,163 216,211 221,912 4.62%
NOSH 192,798 193,618 194,462 189,198 185,831 177,222 192,967 -0.01%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 0.71% 0.44% 0.94% 0.74% 3.31% -0.12% 2.40% -
ROE 4.07% 2.76% 4.66% 3.06% 15.58% 0.98% 18.48% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 822.45 886.40 722.36 588.26 663.96 839.55 888.14 -1.27%
EPS 6.15 4.05 6.57 4.16 21.81 1.20 21.25 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.41 1.36 1.40 1.22 1.15 4.64%
Adjusted Per Share Value based on latest NOSH - 191,783
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 815.94 883.12 722.83 572.71 634.90 765.61 881.88 -1.28%
EPS 6.10 4.04 6.58 4.05 20.86 1.09 21.10 -18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.498 1.4646 1.4109 1.324 1.3387 1.1126 1.1419 4.62%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.57 0.47 0.60 0.67 0.70 0.43 1.30 -
P/RPS 0.07 0.05 0.08 0.11 0.11 0.05 0.15 -11.92%
P/EPS 9.27 11.60 9.13 16.11 3.21 35.83 6.12 7.16%
EY 10.78 8.62 10.96 6.21 31.16 2.79 16.35 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.43 0.49 0.50 0.35 1.13 -16.60%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 -
Price 0.67 0.47 0.55 0.615 0.78 0.57 1.30 -
P/RPS 0.08 0.05 0.08 0.10 0.12 0.07 0.15 -9.94%
P/EPS 10.90 11.60 8.37 14.78 3.58 47.50 6.12 10.09%
EY 9.17 8.62 11.95 6.76 27.97 2.11 16.35 -9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.39 0.45 0.56 0.47 1.13 -14.54%

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