[NYLEX] YoY Quarter Result on 30-Nov-2013 [#2]

Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 55.14%
YoY- 68.26%
Quarter Report
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 314,354 327,259 319,169 446,601 444,005 380,668 254,428 3.58%
PBT 10,623 5,774 5,304 6,006 5,396 5,745 6,154 9.51%
Tax -4,146 -3,512 -2,349 -2,378 -3,393 -1,604 -1,230 22.42%
NP 6,477 2,262 2,955 3,628 2,003 4,141 4,924 4.67%
-
NP to SH 6,105 2,169 2,853 3,621 2,152 3,964 4,875 3.81%
-
Tax Rate 39.03% 60.82% 44.29% 39.59% 62.88% 27.92% 19.99% -
Total Cost 307,877 324,997 316,214 442,973 442,002 376,527 249,504 3.56%
-
Net Worth 341,761 322,470 298,793 288,909 283,055 279,811 263,513 4.42%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 341,761 322,470 298,793 288,909 283,055 279,811 263,513 4.42%
NOSH 194,337 191,946 192,770 192,606 193,873 194,313 188,223 0.53%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.06% 0.69% 0.93% 0.81% 0.45% 1.09% 1.94% -
ROE 1.79% 0.67% 0.95% 1.25% 0.76% 1.42% 1.85% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 163.73 170.49 165.57 231.87 229.02 195.90 135.17 3.24%
EPS 3.18 1.13 1.48 1.88 1.11 2.04 2.59 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.68 1.55 1.50 1.46 1.44 1.40 4.07%
Adjusted Per Share Value based on latest NOSH - 192,606
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 161.76 168.40 164.23 229.81 228.47 195.88 130.92 3.58%
EPS 3.14 1.12 1.47 1.86 1.11 2.04 2.51 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7586 1.6593 1.5375 1.4866 1.4565 1.4398 1.356 4.42%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.575 0.585 0.645 0.53 0.54 0.55 0.68 -
P/RPS 0.35 0.34 0.39 0.23 0.24 0.28 0.50 -5.76%
P/EPS 18.08 51.77 43.58 28.19 48.65 26.96 26.25 -6.01%
EY 5.53 1.93 2.29 3.55 2.06 3.71 3.81 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.42 0.35 0.37 0.38 0.49 -6.84%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 -
Price 0.57 0.62 0.615 0.525 0.49 0.58 0.70 -
P/RPS 0.35 0.36 0.37 0.23 0.21 0.30 0.52 -6.37%
P/EPS 17.93 54.87 41.55 27.93 44.14 28.43 27.03 -6.60%
EY 5.58 1.82 2.41 3.58 2.27 3.52 3.70 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.40 0.35 0.34 0.40 0.50 -7.16%

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