[NYLEX] YoY Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 18.81%
YoY- 64.3%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 1,820,306 1,239,210 688,962 571,016 366,320 364,510 389,558 29.28%
PBT 70,578 67,454 21,346 19,596 13,928 16,446 -143,870 -
Tax -17,052 -16,296 -8,320 -6,570 -6,000 -8,466 143,870 -
NP 53,526 51,158 13,026 13,026 7,928 7,980 0 -
-
NP to SH 53,260 51,542 14,512 13,026 7,928 7,980 -151,542 -
-
Tax Rate 24.16% 24.16% 38.98% 33.53% 43.08% 51.48% - -
Total Cost 1,766,780 1,188,052 675,936 557,990 358,392 356,530 389,558 28.64%
-
Net Worth 225,315 180,290 157,125 122,984 166,668 161,393 145,951 7.50%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - 10,605 - - - - - -
Div Payout % - 20.58% - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 225,315 180,290 157,125 122,984 166,668 161,393 145,951 7.50%
NOSH 194,237 176,755 176,545 189,206 225,227 224,157 224,506 -2.38%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 2.94% 4.13% 1.89% 2.28% 2.16% 2.19% 0.00% -
ROE 23.64% 28.59% 9.24% 10.59% 4.76% 4.94% -103.83% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 937.15 701.09 390.25 301.79 162.64 162.61 173.52 32.44%
EPS 27.42 29.16 8.22 7.06 3.52 3.56 -67.50 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.02 0.89 0.65 0.74 0.72 0.6501 10.12%
Adjusted Per Share Value based on latest NOSH - 176,591
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 1,012.48 689.26 383.21 317.61 203.75 202.75 216.68 29.28%
EPS 29.62 28.67 8.07 7.25 4.41 4.44 -84.29 -
DPS 0.00 5.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2532 1.0028 0.874 0.6841 0.927 0.8977 0.8118 7.50%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.50 1.17 0.73 0.71 0.78 0.41 0.63 -
P/RPS 0.16 0.17 0.19 0.24 0.48 0.25 0.36 -12.63%
P/EPS 5.47 4.01 8.88 10.31 22.16 11.52 -0.93 -
EY 18.28 24.92 11.26 9.70 4.51 8.68 -107.14 -
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 0.82 1.09 1.05 0.57 0.97 4.86%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/01/08 23/01/07 26/01/06 31/01/05 28/01/04 29/01/03 29/01/02 -
Price 1.28 1.77 0.82 0.66 0.79 0.37 0.57 -
P/RPS 0.14 0.25 0.21 0.22 0.49 0.23 0.33 -13.31%
P/EPS 4.67 6.07 9.98 9.59 22.44 10.39 -0.84 -
EY 21.42 16.47 10.02 10.43 4.46 9.62 -118.42 -
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.74 0.92 1.02 1.07 0.51 0.88 3.78%

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