[NYLEX] YoY Quarter Result on 30-Nov-2004 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 43.63%
YoY- 692.15%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 476,473 428,604 166,930 147,257 85,953 83,524 108,397 27.97%
PBT 25,234 26,375 6,562 5,995 1,615 3,447 -74,063 -
Tax -6,766 -6,047 -2,858 -2,058 -1,118 -1,885 74,063 -
NP 18,468 20,328 3,704 3,937 497 1,562 0 -
-
NP to SH 18,338 20,568 3,708 3,937 497 1,562 -76,352 -
-
Tax Rate 26.81% 22.93% 43.55% 34.33% 69.23% 54.69% - -
Total Cost 458,005 408,276 163,226 143,320 85,456 81,962 108,397 27.13%
-
Net Worth 225,339 180,390 157,148 114,784 167,172 160,662 145,946 7.50%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - 5,305 - - - - - -
Div Payout % - 25.80% - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 225,339 180,390 157,148 114,784 167,172 160,662 145,946 7.50%
NOSH 194,258 176,852 176,571 176,591 225,909 223,142 224,498 -2.38%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 3.88% 4.74% 2.22% 2.67% 0.58% 1.87% 0.00% -
ROE 8.14% 11.40% 2.36% 3.43% 0.30% 0.97% -52.32% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 245.28 242.35 94.54 83.39 38.05 37.43 48.28 31.09%
EPS 9.44 11.63 2.10 2.23 0.22 0.70 -34.01 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.02 0.89 0.65 0.74 0.72 0.6501 10.12%
Adjusted Per Share Value based on latest NOSH - 176,591
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 265.02 238.40 92.85 81.91 47.81 46.46 60.29 27.97%
EPS 10.20 11.44 2.06 2.19 0.28 0.87 -42.47 -
DPS 0.00 2.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2534 1.0034 0.8741 0.6384 0.9298 0.8936 0.8118 7.50%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.50 1.17 0.73 0.71 0.78 0.41 0.63 -
P/RPS 0.61 0.48 0.77 0.85 2.05 1.10 1.30 -11.84%
P/EPS 15.89 10.06 34.76 31.85 354.55 58.57 -1.85 -
EY 6.29 9.94 2.88 3.14 0.28 1.71 -53.98 -
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 0.82 1.09 1.05 0.57 0.97 4.86%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/01/08 23/01/07 26/01/06 31/01/05 28/01/04 29/01/03 29/01/02 -
Price 1.28 1.77 0.82 0.66 0.79 0.37 0.57 -
P/RPS 0.52 0.73 0.87 0.79 2.08 0.99 1.18 -12.76%
P/EPS 13.56 15.22 39.05 29.60 359.09 52.86 -1.68 -
EY 7.38 6.57 2.56 3.38 0.28 1.89 -59.67 -
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.74 0.92 1.02 1.07 0.51 0.88 3.78%

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