[NYLEX] YoY Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -44.02%
YoY- -20.94%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 1,734,720 764,004 710,204 553,004 388,828 394,924 345,528 30.83%
PBT 40,220 29,408 16,444 15,872 21,396 19,104 8,508 29.53%
Tax -7,040 -8,404 -5,204 -5,568 -7,528 -9,392 -6,192 2.16%
NP 33,180 21,004 11,240 10,304 13,868 9,712 2,316 55.81%
-
NP to SH 33,168 20,812 14,196 10,964 13,868 9,712 2,316 55.80%
-
Tax Rate 17.50% 28.58% 31.65% 35.08% 35.18% 49.16% 72.78% -
Total Cost 1,701,540 743,000 698,964 542,700 374,960 385,212 343,212 30.56%
-
Net Worth 211,669 169,317 121,831 119,418 171,098 158,741 173,699 3.34%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - 8,992 15,439 -
Div Payout % - - - - - 92.59% 666.67% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 211,669 169,317 121,831 119,418 171,098 158,741 173,699 3.34%
NOSH 194,192 176,372 176,567 112,243 225,129 224,814 192,999 0.10%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 1.91% 2.75% 1.58% 1.86% 3.57% 2.46% 0.67% -
ROE 15.67% 12.29% 11.65% 9.18% 8.11% 6.12% 1.33% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 893.30 433.18 402.23 287.11 172.71 175.67 179.03 30.70%
EPS 17.08 11.80 8.04 5.36 6.16 4.32 1.20 55.64%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 8.00 -
NAPS 1.09 0.96 0.69 0.62 0.76 0.7061 0.90 3.24%
Adjusted Per Share Value based on latest NOSH - 112,243
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 964.87 424.95 395.02 307.59 216.27 219.66 192.19 30.83%
EPS 18.45 11.58 7.90 6.10 7.71 5.40 1.29 55.76%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.59 -
NAPS 1.1773 0.9418 0.6776 0.6642 0.9517 0.8829 0.9661 3.34%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.48 0.92 0.60 0.81 0.74 0.56 0.81 -
P/RPS 0.17 0.21 0.15 0.28 0.43 0.32 0.45 -14.97%
P/EPS 8.67 7.80 7.46 14.23 12.01 12.96 67.50 -28.95%
EY 11.54 12.83 13.40 7.03 8.32 7.71 1.48 40.79%
DY 0.00 0.00 0.00 0.00 0.00 7.14 9.88 -
P/NAPS 1.36 0.96 0.87 1.31 0.97 0.79 0.90 7.11%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 30/10/06 28/10/05 28/10/04 29/10/03 31/10/02 26/10/01 -
Price 1.48 1.18 0.65 0.72 0.78 0.46 0.59 -
P/RPS 0.17 0.27 0.16 0.25 0.45 0.26 0.33 -10.46%
P/EPS 8.67 10.00 8.08 12.65 12.66 10.65 49.17 -25.10%
EY 11.54 10.00 12.37 7.91 7.90 9.39 2.03 33.57%
DY 0.00 0.00 0.00 0.00 0.00 8.70 13.56 -
P/NAPS 1.36 1.23 0.94 1.16 1.03 0.65 0.66 12.79%

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