[NYLEX] YoY Annualized Quarter Result on 30-Nov-2019 [#2]

Announcement Date
21-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 62.0%
YoY- -125.98%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 1,320,740 1,018,618 1,260,576 1,709,530 1,354,002 1,175,024 1,300,154 0.26%
PBT 22,644 12,140 2,474 20,994 29,342 27,376 17,884 4.00%
Tax -6,126 -6,906 -6,272 -11,440 -10,844 -12,286 -11,186 -9.53%
NP 16,518 5,234 -3,798 9,554 18,498 15,090 6,698 16.21%
-
NP to SH 16,120 5,936 -1,710 6,582 17,316 13,150 7,760 12.94%
-
Tax Rate 27.05% 56.89% 253.52% 54.49% 36.96% 44.88% 62.55% -
Total Cost 1,304,222 1,013,384 1,264,374 1,699,976 1,335,504 1,159,934 1,293,456 0.13%
-
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 324,298 -0.08%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 324,298 -0.08%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 193,034 0.11%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 1.25% 0.51% -0.30% 0.56% 1.37% 1.28% 0.52% -
ROE 5.00% 2.00% -0.52% 1.90% 4.96% 3.85% 2.39% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 736.66 582.34 716.98 915.71 705.95 611.99 673.53 1.50%
EPS 9.00 3.40 -0.96 3.52 9.02 6.84 4.02 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.70 1.87 1.86 1.82 1.78 1.68 1.15%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 679.61 524.15 648.65 879.67 696.73 604.63 669.02 0.26%
EPS 8.29 3.05 -0.88 3.39 8.91 6.77 3.99 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6606 1.5301 1.6918 1.7868 1.7962 1.7586 1.6687 -0.08%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 1.21 0.595 0.585 0.67 0.815 0.575 0.585 -
P/RPS 0.16 0.10 0.08 0.07 0.12 0.09 0.09 10.05%
P/EPS 13.46 17.53 -60.15 19.00 9.03 8.40 14.55 -1.28%
EY 7.43 5.70 -1.66 5.26 11.08 11.91 6.87 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.35 0.31 0.36 0.45 0.32 0.35 11.41%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 17/01/22 26/01/21 21/01/20 24/01/19 26/01/18 25/01/17 29/01/16 -
Price 1.53 0.635 0.62 0.695 0.805 0.57 0.62 -
P/RPS 0.21 0.11 0.09 0.08 0.11 0.09 0.09 15.15%
P/EPS 17.02 18.71 -63.75 19.71 8.92 8.32 15.42 1.65%
EY 5.88 5.34 -1.57 5.07 11.22 12.02 6.48 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.37 0.33 0.37 0.44 0.32 0.37 14.85%

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