[NYLEX] YoY Annualized Quarter Result on 31-May-2017 [#4]

Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 12.24%
YoY- 82.77%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 1,136,305 1,560,354 1,446,375 1,337,256 1,197,450 1,272,737 1,566,028 -5.20%
PBT -18,940 4,640 30,576 36,154 20,512 18,383 16,791 -
Tax -6,765 -9,160 -10,501 -12,393 -9,335 -13,174 -9,627 -5.70%
NP -25,705 -4,520 20,075 23,761 11,177 5,209 7,164 -
-
NP to SH -23,207 -3,332 19,093 20,386 11,154 7,386 7,959 -
-
Tax Rate - 197.41% 34.34% 34.28% 45.51% 71.66% 57.33% -
Total Cost 1,162,010 1,564,874 1,426,300 1,313,495 1,186,273 1,267,528 1,558,864 -4.77%
-
Net Worth 297,362 332,879 345,476 345,421 323,639 300,839 289,067 0.47%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - 3,638 3,755 3,838 3,852 3,856 5,781 -
Div Payout % - 0.00% 19.67% 18.83% 34.54% 52.22% 72.64% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 297,362 332,879 345,476 345,421 323,639 300,839 289,067 0.47%
NOSH 194,337 194,337 194,337 194,337 192,642 192,845 192,711 0.14%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin -2.26% -0.29% 1.39% 1.78% 0.93% 0.41% 0.46% -
ROE -7.80% -1.00% 5.53% 5.90% 3.45% 2.46% 2.75% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 649.62 857.80 770.34 696.85 621.59 659.98 812.63 -3.65%
EPS -13.18 -1.80 10.05 10.62 5.79 3.83 4.13 -
DPS 0.00 2.00 2.00 2.00 2.00 2.00 3.00 -
NAPS 1.70 1.83 1.84 1.80 1.68 1.56 1.50 2.10%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 584.71 802.91 744.26 688.11 616.17 654.91 805.83 -5.20%
EPS -11.94 -1.71 9.82 10.49 5.74 3.80 4.10 -
DPS 0.00 1.87 1.93 1.97 1.98 1.98 2.97 -
NAPS 1.5301 1.7129 1.7777 1.7774 1.6654 1.548 1.4875 0.47%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.835 0.64 0.63 0.955 0.54 0.555 0.64 -
P/RPS 0.13 0.07 0.08 0.14 0.09 0.08 0.08 8.42%
P/EPS -6.29 -34.94 6.20 8.99 9.33 14.49 15.50 -
EY -15.89 -2.86 16.14 11.12 10.72 6.90 6.45 -
DY 0.00 3.13 3.17 2.09 3.70 3.60 4.69 -
P/NAPS 0.49 0.35 0.34 0.53 0.32 0.36 0.43 2.19%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 30/07/20 29/07/19 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 -
Price 0.705 0.60 0.71 1.07 0.525 0.56 0.70 -
P/RPS 0.11 0.07 0.09 0.15 0.08 0.08 0.09 3.39%
P/EPS -5.31 -32.76 6.98 10.07 9.07 14.62 16.95 -
EY -18.82 -3.05 14.32 9.93 11.03 6.84 5.90 -
DY 0.00 3.33 2.82 1.87 3.81 3.57 4.29 -
P/NAPS 0.41 0.33 0.39 0.59 0.31 0.36 0.47 -2.24%

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