[NYLEX] YoY Cumulative Quarter Result on 30-Nov-2016 [#2]

Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 1298.94%
YoY- 69.46%
Quarter Report
View:
Show?
Cumulative Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 630,288 854,765 677,001 587,512 650,077 678,002 863,554 -5.11%
PBT 1,237 10,497 14,671 13,688 8,942 9,922 9,494 -28.78%
Tax -3,136 -5,720 -5,422 -6,143 -5,593 -4,396 -4,023 -4.06%
NP -1,899 4,777 9,249 7,545 3,349 5,526 5,471 -
-
NP to SH -855 3,291 8,658 6,575 3,880 5,778 5,955 -
-
Tax Rate 253.52% 54.49% 36.96% 44.88% 62.55% 44.31% 42.37% -
Total Cost 632,187 849,988 667,752 579,967 646,728 672,476 858,083 -4.96%
-
Net Worth 328,778 347,241 349,075 341,761 324,298 298,529 290,016 2.11%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 328,778 347,241 349,075 341,761 324,298 298,529 290,016 2.11%
NOSH 194,337 194,337 194,337 194,337 193,034 192,600 193,344 0.08%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -0.30% 0.56% 1.37% 1.28% 0.52% 0.82% 0.63% -
ROE -0.26% 0.95% 2.48% 1.92% 1.20% 1.94% 2.05% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 358.49 457.85 352.97 305.99 336.77 352.03 446.64 -3.59%
EPS -0.48 1.76 4.51 3.42 2.01 3.00 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.86 1.82 1.78 1.68 1.55 1.50 3.74%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 324.33 439.84 348.36 302.32 334.51 348.88 444.36 -5.11%
EPS -0.44 1.69 4.46 3.38 2.00 2.97 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6918 1.7868 1.7962 1.7586 1.6687 1.5361 1.4923 2.11%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.585 0.67 0.815 0.575 0.585 0.645 0.53 -
P/RPS 0.16 0.15 0.23 0.19 0.17 0.18 0.12 4.90%
P/EPS -120.30 38.01 18.05 16.79 29.10 21.50 17.21 -
EY -0.83 2.63 5.54 5.96 3.44 4.65 5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.45 0.32 0.35 0.42 0.35 -2.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 24/01/19 26/01/18 25/01/17 29/01/16 30/01/15 27/01/14 -
Price 0.62 0.695 0.805 0.57 0.62 0.615 0.525 -
P/RPS 0.17 0.15 0.23 0.19 0.18 0.17 0.12 5.97%
P/EPS -127.49 39.43 17.83 16.64 30.85 20.50 17.05 -
EY -0.78 2.54 5.61 6.01 3.24 4.88 5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.44 0.32 0.37 0.40 0.35 -0.97%

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