[NYLEX] YoY Quarter Result on 31-May-2004 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 122.99%
YoY- 97.08%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Revenue 492,068 178,401 192,212 134,828 109,732 93,634 122,540 24.19%
PBT 5,158 4,413 8,132 13,611 7,893 4,801 12,894 -13.30%
Tax 1,816 -1,972 -1,811 -27,272 -2,420 -1,697 -5,461 -
NP 6,974 2,441 6,321 -13,661 5,473 3,104 7,433 -0.98%
-
NP to SH 6,936 2,104 6,321 10,786 5,473 3,104 7,433 -1.07%
-
Tax Rate -35.21% 44.69% 22.27% 200.37% 30.66% 35.35% 42.35% -
Total Cost 485,094 175,960 185,891 148,489 104,259 90,530 115,107 25.13%
-
Net Worth 207,885 164,430 118,298 143,459 165,984 154,569 214,430 -0.48%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Div 4,857 7,072 - - 4,486 - 15,766 -16.76%
Div Payout % 70.03% 336.13% - - 81.97% - 212.12% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Net Worth 207,885 164,430 118,298 143,459 165,984 154,569 214,430 -0.48%
NOSH 194,285 176,806 176,564 177,110 224,303 224,013 225,242 -2.27%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
NP Margin 1.42% 1.37% 3.29% -10.13% 4.99% 3.32% 6.07% -
ROE 3.34% 1.28% 5.34% 7.52% 3.30% 2.01% 3.47% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 253.27 100.90 108.86 76.13 48.92 41.80 54.40 27.08%
EPS 3.57 1.19 3.58 -6.09 2.44 1.38 3.30 1.23%
DPS 2.50 4.00 0.00 0.00 2.00 0.00 7.00 -14.82%
NAPS 1.07 0.93 0.67 0.81 0.74 0.69 0.952 1.83%
Adjusted Per Share Value based on latest NOSH - 177,110
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 273.69 99.23 106.91 74.99 61.03 52.08 68.16 24.19%
EPS 3.86 1.17 3.52 6.00 3.04 1.73 4.13 -1.04%
DPS 2.70 3.93 0.00 0.00 2.50 0.00 8.77 -16.77%
NAPS 1.1563 0.9146 0.658 0.7979 0.9232 0.8597 1.1927 -0.48%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 26/12/00 -
Price 1.38 1.01 0.61 0.69 0.42 0.51 0.83 -
P/RPS 0.54 1.00 0.56 0.91 0.86 1.22 1.53 -14.98%
P/EPS 38.66 84.87 17.04 11.33 17.21 36.81 25.15 6.93%
EY 2.59 1.18 5.87 8.83 5.81 2.72 3.98 -6.47%
DY 1.81 3.96 0.00 0.00 4.76 0.00 8.43 -21.31%
P/NAPS 1.29 1.09 0.91 0.85 0.57 0.74 0.87 6.33%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/07/07 28/07/06 28/07/05 29/07/04 30/07/03 30/07/02 21/02/01 -
Price 1.55 0.96 0.65 0.80 0.61 0.48 0.83 -
P/RPS 0.61 0.95 0.60 1.05 1.25 1.15 1.53 -13.35%
P/EPS 43.42 80.67 18.16 13.14 25.00 34.64 25.15 8.88%
EY 2.30 1.24 5.51 7.61 4.00 2.89 3.98 -8.19%
DY 1.61 4.17 0.00 0.00 3.28 0.00 8.43 -22.74%
P/NAPS 1.45 1.03 0.97 0.99 0.82 0.70 0.87 8.28%

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