[NYLEX] YoY Quarter Result on 30-Nov-2021 [#2]

Announcement Date
17-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 2227.71%
YoY- 72.27%
Quarter Report
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 385,448 263,390 315,718 434,364 363,360 314,354 327,259 2.76%
PBT 11,267 5,798 742 5,102 11,001 10,623 5,774 11.77%
Tax -3,656 -1,382 -1,000 -3,659 -3,321 -4,146 -3,512 0.67%
NP 7,611 4,416 -258 1,443 7,680 6,477 2,262 22.38%
-
NP to SH 7,728 4,486 270 209 7,012 6,105 2,169 23.56%
-
Tax Rate 32.45% 23.84% 134.77% 71.72% 30.19% 39.03% 60.82% -
Total Cost 377,837 258,974 315,976 432,921 355,680 307,877 324,997 2.54%
-
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 322,470 0.01%
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 322,716 297,362 328,778 347,241 349,075 341,761 322,470 0.01%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 191,946 0.20%
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 1.97% 1.68% -0.08% 0.33% 2.11% 2.06% 0.69% -
ROE 2.39% 1.51% 0.08% 0.06% 2.01% 1.79% 0.67% -
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 214.99 150.58 179.57 232.67 189.45 163.73 170.49 3.93%
EPS 4.31 2.56 0.15 0.11 3.66 3.18 1.13 24.97%
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 198.34 135.53 162.46 223.51 186.97 161.76 168.40 2.76%
EPS 3.98 2.31 0.14 0.11 3.61 3.14 1.12 23.50%
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 1.6593 0.01%
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 0.56 0.40 0.33 0.29 0.43 0.35 0.34 8.66%
P/EPS 28.07 23.20 380.94 598.48 22.29 18.08 51.77 -9.69%
EY 3.56 4.31 0.26 0.17 4.49 5.53 1.93 10.73%
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 0.71 0.42 0.35 0.30 0.42 0.35 0.36 11.97%
P/EPS 35.50 24.76 403.73 620.81 22.02 17.93 54.87 -6.99%
EY 2.82 4.04 0.25 0.16 4.54 5.58 1.82 7.56%
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