[NYLEX] YoY Annualized Quarter Result on 30-Nov-2013 [#2]

Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 27.57%
YoY- 37.18%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 1,175,024 1,300,154 1,356,004 1,727,108 1,771,410 1,418,022 1,078,722 1.43%
PBT 27,376 17,884 19,844 18,988 17,494 27,126 7,432 24.24%
Tax -12,286 -11,186 -8,792 -8,046 -8,948 -7,824 -2,492 30.42%
NP 15,090 6,698 11,052 10,942 8,546 19,302 4,940 20.43%
-
NP to SH 13,150 7,760 11,556 11,910 8,682 18,918 4,710 18.64%
-
Tax Rate 44.88% 62.55% 44.31% 42.37% 51.15% 28.84% 33.53% -
Total Cost 1,159,934 1,293,456 1,344,952 1,716,166 1,762,864 1,398,720 1,073,782 1.29%
-
Net Worth 341,761 324,298 298,529 290,016 282,940 279,691 263,759 4.40%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 341,761 324,298 298,529 290,016 282,940 279,691 263,759 4.40%
NOSH 194,337 193,034 192,600 193,344 193,794 194,229 188,400 0.51%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 1.28% 0.52% 0.82% 0.63% 0.48% 1.36% 0.46% -
ROE 3.85% 2.39% 3.87% 4.11% 3.07% 6.76% 1.79% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 611.99 673.53 704.05 893.28 914.07 730.07 572.57 1.11%
EPS 6.84 4.02 6.00 6.16 4.48 9.74 2.50 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.68 1.55 1.50 1.46 1.44 1.40 4.07%
Adjusted Per Share Value based on latest NOSH - 192,606
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 604.63 669.02 697.76 888.72 911.51 729.67 555.08 1.43%
EPS 6.77 3.99 5.95 6.13 4.47 9.73 2.42 18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7586 1.6687 1.5361 1.4923 1.4559 1.4392 1.3572 4.40%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.575 0.585 0.645 0.53 0.54 0.55 0.68 -
P/RPS 0.09 0.09 0.09 0.06 0.06 0.08 0.12 -4.67%
P/EPS 8.40 14.55 10.75 8.60 12.05 5.65 27.20 -17.77%
EY 11.91 6.87 9.30 11.62 8.30 17.71 3.68 21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.42 0.35 0.37 0.38 0.49 -6.84%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 -
Price 0.57 0.62 0.615 0.525 0.49 0.58 0.70 -
P/RPS 0.09 0.09 0.09 0.06 0.05 0.08 0.12 -4.67%
P/EPS 8.32 15.42 10.25 8.52 10.94 5.95 28.00 -18.29%
EY 12.02 6.48 9.76 11.73 9.14 16.79 3.57 22.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.40 0.35 0.34 0.40 0.50 -7.16%

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