[NYLEX] YoY Cumulative Quarter Result on 29-Feb-2004 [#3]

Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 122.02%
YoY- -22.0%
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Revenue 1,010,620 491,899 433,285 260,372 276,619 272,239 324,655 19.36%
PBT 40,828 21,820 11,394 12,874 18,231 -58,076 -80,909 -
Tax -8,845 -6,149 -4,258 -4,073 -6,948 58,076 80,909 -
NP 31,983 15,671 7,136 8,801 11,283 0 0 -
-
NP to SH 32,322 16,127 7,136 8,801 11,283 -65,446 -84,331 -
-
Tax Rate 21.66% 28.18% 37.37% 31.64% 38.11% - - -
Total Cost 978,637 476,228 426,149 251,571 265,336 272,239 324,655 18.76%
-
Net Worth 189,914 162,506 121,079 168,386 165,992 157,496 206,566 -1.30%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Div 5,478 - - - 6,729 - - -
Div Payout % 16.95% - - - 59.64% - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Net Worth 189,914 162,506 121,079 168,386 165,992 157,496 206,566 -1.30%
NOSH 182,610 176,637 186,275 224,515 224,314 224,514 224,284 -3.15%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
NP Margin 3.16% 3.19% 1.65% 3.38% 4.08% 0.00% 0.00% -
ROE 17.02% 9.92% 5.89% 5.23% 6.80% -41.55% -40.83% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
RPS 553.43 278.48 232.60 115.97 123.32 121.26 144.75 23.24%
EPS 17.70 9.13 3.92 3.92 5.03 -29.15 -37.60 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.04 0.92 0.65 0.75 0.74 0.7015 0.921 1.91%
Adjusted Per Share Value based on latest NOSH - 224,976
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
RPS 562.12 273.60 241.00 144.82 153.86 151.42 180.58 19.35%
EPS 17.98 8.97 3.97 4.90 6.28 -36.40 -46.91 -
DPS 3.05 0.00 0.00 0.00 3.74 0.00 0.00 -
NAPS 1.0563 0.9039 0.6735 0.9366 0.9233 0.876 1.1489 -1.30%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 29/09/00 -
Price 1.66 0.96 0.65 0.87 0.40 0.50 1.44 -
P/RPS 0.30 0.34 0.28 0.75 0.32 0.41 0.99 -16.97%
P/EPS 9.38 10.51 16.97 22.19 7.95 -1.72 -3.83 -
EY 10.66 9.51 5.89 4.51 12.58 -58.30 -26.11 -
DY 1.81 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 1.60 1.04 1.00 1.16 0.54 0.71 1.56 0.39%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 30/09/00 CAGR
Date 30/04/07 14/04/06 29/04/05 29/04/04 30/04/03 29/04/02 20/11/00 -
Price 1.76 1.18 0.63 0.71 0.38 0.55 1.10 -
P/RPS 0.32 0.42 0.27 0.61 0.31 0.45 0.76 -12.61%
P/EPS 9.94 12.92 16.45 18.11 7.55 -1.89 -2.93 -
EY 10.06 7.74 6.08 5.52 13.24 -53.00 -34.18 -
DY 1.70 0.00 0.00 0.00 7.89 0.00 0.00 -
P/NAPS 1.69 1.28 0.97 0.95 0.51 0.78 1.19 5.61%

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