[NYLEX] YoY Annualized Quarter Result on 31-May-2003 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 11.38%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Revenue 670,300 625,497 395,201 386,351 365,873 447,195 543,510 -0.22%
PBT 26,233 19,525 26,483 26,124 -53,274 -68,018 30,375 0.15%
Tax -8,120 -6,069 -31,344 -9,368 -9,067 68,018 -10,143 0.24%
NP 18,113 13,456 -4,861 16,756 -62,341 0 20,232 0.11%
-
NP to SH 18,232 13,456 19,586 16,756 -62,341 -76,901 20,232 0.11%
-
Tax Rate 30.95% 31.08% 118.36% 35.86% - - 33.39% -
Total Cost 652,187 612,041 400,062 369,595 428,214 447,195 523,278 -0.23%
-
Net Worth 164,290 157,258 734,512 166,212 154,875 213,436 299,208 0.64%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Div 7,066 10,422 - 11,230 4,489 - - -100.00%
Div Payout % 38.76% 77.46% - 67.02% 0.00% - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Net Worth 164,290 157,258 734,512 166,212 154,875 213,436 299,208 0.64%
NOSH 176,656 182,859 906,805 224,611 224,457 224,198 224,800 0.26%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
NP Margin 2.70% 2.15% -1.23% 4.34% -17.04% 0.00% 3.72% -
ROE 11.10% 8.56% 2.67% 10.08% -40.25% -36.03% 6.76% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
RPS 379.44 342.07 43.58 172.01 163.00 199.46 241.77 -0.48%
EPS 10.32 7.45 -2.17 7.46 -27.77 -34.26 9.00 -0.14%
DPS 4.00 5.70 0.00 5.00 2.00 0.00 0.00 -100.00%
NAPS 0.93 0.86 0.81 0.74 0.69 0.952 1.331 0.38%
Adjusted Per Share Value based on latest NOSH - 224,303
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
RPS 372.83 347.91 219.82 214.89 203.50 248.74 302.31 -0.22%
EPS 10.14 7.48 10.89 9.32 -34.67 -42.77 11.25 0.11%
DPS 3.93 5.80 0.00 6.25 2.50 0.00 0.00 -100.00%
NAPS 0.9138 0.8747 4.0855 0.9245 0.8614 1.1872 1.6642 0.64%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 26/12/00 - -
Price 1.01 0.61 0.69 0.42 0.51 0.83 0.00 -
P/RPS 0.27 0.18 1.58 0.24 0.31 0.42 0.00 -100.00%
P/EPS 9.79 8.29 31.95 5.63 -1.84 -2.42 0.00 -100.00%
EY 10.22 12.06 3.13 17.76 -54.46 -41.33 0.00 -100.00%
DY 3.96 9.34 0.00 11.90 3.92 0.00 0.00 -100.00%
P/NAPS 1.09 0.71 0.85 0.57 0.74 0.87 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Date 28/07/06 28/07/05 29/07/04 30/07/03 30/07/02 21/02/01 - -
Price 0.96 0.65 0.80 0.61 0.48 0.83 0.00 -
P/RPS 0.25 0.19 1.84 0.35 0.29 0.42 0.00 -100.00%
P/EPS 9.30 8.83 37.04 8.18 -1.73 -2.42 0.00 -100.00%
EY 10.75 11.32 2.70 12.23 -57.86 -41.33 0.00 -100.00%
DY 4.17 8.77 0.00 8.20 4.17 0.00 0.00 -100.00%
P/NAPS 1.03 0.76 0.99 0.82 0.70 0.87 0.00 -100.00%

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