[NYLEX] YoY Cumulative Quarter Result on 30-Nov-2018 [#2]

Announcement Date
24-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 6.78%
YoY- -61.99%
Quarter Report
View:
Show?
Cumulative Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 660,370 509,309 630,288 854,765 677,001 587,512 650,077 0.26%
PBT 11,322 6,070 1,237 10,497 14,671 13,688 8,942 4.00%
Tax -3,063 -3,453 -3,136 -5,720 -5,422 -6,143 -5,593 -9.53%
NP 8,259 2,617 -1,899 4,777 9,249 7,545 3,349 16.21%
-
NP to SH 8,060 2,968 -855 3,291 8,658 6,575 3,880 12.94%
-
Tax Rate 27.05% 56.89% 253.52% 54.49% 36.96% 44.88% 62.55% -
Total Cost 652,111 506,692 632,187 849,988 667,752 579,967 646,728 0.13%
-
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 324,298 -0.08%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 324,298 -0.08%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 193,034 0.11%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 1.25% 0.51% -0.30% 0.56% 1.37% 1.28% 0.52% -
ROE 2.50% 1.00% -0.26% 0.95% 2.48% 1.92% 1.20% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 368.33 291.17 358.49 457.85 352.97 305.99 336.77 1.50%
EPS 4.50 1.70 -0.48 1.76 4.51 3.42 2.01 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.70 1.87 1.86 1.82 1.78 1.68 1.15%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 339.81 262.08 324.33 439.84 348.36 302.32 334.51 0.26%
EPS 4.15 1.53 -0.44 1.69 4.46 3.38 2.00 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6606 1.5301 1.6918 1.7868 1.7962 1.7586 1.6687 -0.08%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 1.21 0.595 0.585 0.67 0.815 0.575 0.585 -
P/RPS 0.33 0.20 0.16 0.15 0.23 0.19 0.17 11.67%
P/EPS 26.92 35.07 -120.30 38.01 18.05 16.79 29.10 -1.28%
EY 3.72 2.85 -0.83 2.63 5.54 5.96 3.44 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.35 0.31 0.36 0.45 0.32 0.35 11.41%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 17/01/22 26/01/21 21/01/20 24/01/19 26/01/18 25/01/17 29/01/16 -
Price 1.53 0.635 0.62 0.695 0.805 0.57 0.62 -
P/RPS 0.42 0.22 0.17 0.15 0.23 0.19 0.18 15.15%
P/EPS 34.03 37.42 -127.49 39.43 17.83 16.64 30.85 1.64%
EY 2.94 2.67 -0.78 2.54 5.61 6.01 3.24 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.37 0.33 0.37 0.44 0.32 0.37 14.85%

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