[NYLEX] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 150.66%
YoY- -80.58%
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 1,189,255 1,287,174 1,053,542 834,739 925,387 1,115,895 1,285,371 -1.28%
PBT 14,301 12,197 15,260 8,067 35,416 2,290 41,378 -16.22%
Tax -5,825 -6,514 -5,399 -1,925 -4,810 -3,660 -10,467 -9.30%
NP 8,476 5,683 9,861 6,142 30,606 -1,370 30,911 -19.38%
-
NP to SH 8,888 5,886 9,587 5,903 30,402 1,595 30,759 -18.68%
-
Tax Rate 40.73% 53.41% 35.38% 23.86% 13.58% 159.83% 25.30% -
Total Cost 1,180,779 1,281,491 1,043,681 828,597 894,781 1,117,265 1,254,460 -1.00%
-
Net Worth 291,125 284,619 274,192 257,310 260,163 216,211 221,912 4.62%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 291,125 284,619 274,192 257,310 260,163 216,211 221,912 4.62%
NOSH 192,798 193,618 194,462 189,198 185,831 177,222 192,967 -0.01%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 0.71% 0.44% 0.94% 0.74% 3.31% -0.12% 2.40% -
ROE 3.05% 2.07% 3.50% 2.29% 11.69% 0.74% 13.86% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 616.84 664.80 541.77 441.20 497.97 629.66 666.11 -1.27%
EPS 4.61 3.04 4.93 3.12 16.36 0.90 15.94 -18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.41 1.36 1.40 1.22 1.15 4.64%
Adjusted Per Share Value based on latest NOSH - 191,783
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 611.96 662.34 542.12 429.53 476.18 574.21 661.41 -1.28%
EPS 4.57 3.03 4.93 3.04 15.64 0.82 15.83 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.498 1.4646 1.4109 1.324 1.3387 1.1126 1.1419 4.62%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.57 0.47 0.60 0.67 0.70 0.43 1.30 -
P/RPS 0.09 0.07 0.11 0.15 0.14 0.07 0.20 -12.45%
P/EPS 12.36 15.46 12.17 21.47 4.28 47.78 8.16 7.16%
EY 8.09 6.47 8.22 4.66 23.37 2.09 12.26 -6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.43 0.49 0.50 0.35 1.13 -16.60%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 -
Price 0.67 0.47 0.55 0.615 0.78 0.57 1.30 -
P/RPS 0.11 0.07 0.10 0.14 0.16 0.09 0.20 -9.47%
P/EPS 14.53 15.46 11.16 19.71 4.77 63.33 8.16 10.08%
EY 6.88 6.47 8.96 5.07 20.97 1.58 12.26 -9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.39 0.45 0.56 0.47 1.13 -14.54%

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