[NYLEX] YoY Annualized Quarter Result on 28-Feb-2019 [#3]

Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- -170.13%
YoY- -125.84%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Revenue 1,064,486 1,207,505 1,207,505 1,573,426 1,362,376 1,276,278 1,208,580 -2.50%
PBT 18,200 -1,873 -1,873 3,781 29,470 34,612 15,632 3.08%
Tax -7,925 -6,112 -6,112 -8,385 -10,536 -13,689 -10,009 -4.55%
NP 10,274 -7,985 -7,985 -4,604 18,934 20,922 5,622 12.80%
-
NP to SH 10,545 -6,038 -6,038 -4,616 17,864 18,162 6,225 11.11%
-
Tax Rate 43.54% - - 221.77% 35.75% 39.55% 64.03% -
Total Cost 1,054,212 1,215,490 1,215,490 1,578,030 1,343,441 1,255,356 1,202,957 -2.60%
-
Net Worth 299,166 0 321,855 333,910 339,774 345,475 322,199 -1.47%
Dividend
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Div - - - 2,459 - - - -
Div Payout % - - - 0.00% - - - -
Equity
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Net Worth 299,166 0 321,855 333,910 339,774 345,475 322,199 -1.47%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 192,933 0.14%
Ratio Analysis
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
NP Margin 0.97% -0.66% -0.66% -0.29% 1.39% 1.64% 0.47% -
ROE 3.52% 0.00% -1.88% -1.38% 5.26% 5.26% 1.93% -
Per Share
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 594.22 674.05 690.31 852.89 721.74 664.97 626.42 -1.04%
EPS 5.99 -3.43 -3.43 -2.48 9.36 9.45 3.23 13.13%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.67 0.00 1.84 1.81 1.80 1.80 1.67 0.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
RPS 547.75 621.35 621.35 809.64 701.04 656.73 621.90 -2.50%
EPS 5.43 -3.11 -3.11 -2.38 9.19 9.35 3.20 11.14%
DPS 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
NAPS 1.5394 0.00 1.6562 1.7182 1.7484 1.7777 1.6579 -1.47%
Price Multiplier on Financial Quarter End Date
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 26/02/21 28/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.64 0.55 0.55 0.675 0.80 0.695 0.59 -
P/RPS 0.11 0.08 0.08 0.08 0.11 0.10 0.09 4.09%
P/EPS 10.87 -16.32 -15.93 -26.98 8.45 7.34 18.29 -9.87%
EY 9.20 -6.13 -6.28 -3.71 11.83 13.62 5.47 10.95%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.30 0.37 0.44 0.39 0.35 1.65%
Price Multiplier on Announcement Date
28/02/21 28/02/20 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 CAGR
Date 28/04/21 - 14/05/20 26/04/19 30/04/18 26/04/17 27/04/16 -
Price 0.905 0.00 0.80 0.665 0.72 0.895 0.575 -
P/RPS 0.15 0.00 0.12 0.08 0.10 0.13 0.09 10.75%
P/EPS 15.37 0.00 -23.17 -26.58 7.61 9.46 17.82 -2.91%
EY 6.50 0.00 -4.32 -3.76 13.14 10.57 5.61 2.98%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.43 0.37 0.40 0.50 0.34 9.68%

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