[NYLEX] YoY Quarter Result on 31-May-2011 [#4]

Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 105.24%
YoY- 54.54%
Quarter Report
View:
Show?
Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 376,773 441,451 434,709 392,010 296,699 250,135 456,691 -3.15%
PBT 2,490 3,579 5,189 7,977 4,597 8,086 16,891 -27.30%
Tax -3,802 -2,239 -1,274 -981 -45 3,902 -322 50.87%
NP -1,312 1,340 3,915 6,996 4,552 11,988 16,569 -
-
NP to SH -929 1,869 4,286 7,282 4,712 13,111 17,004 -
-
Tax Rate 152.69% 62.56% 24.55% 12.30% 0.98% -48.26% 1.91% -
Total Cost 378,085 440,111 430,794 385,014 292,147 238,147 440,122 -2.49%
-
Net Worth 290,312 283,240 285,086 269,919 265,756 235,515 222,026 4.56%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,806 3,853 3,878 5,534 - - 8,122 -5.43%
Div Payout % 0.00% 206.19% 90.50% 76.00% - - 47.77% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 290,312 283,240 285,086 269,919 265,756 235,515 222,026 4.56%
NOSH 193,541 192,680 193,936 194,186 188,480 185,445 180,509 1.16%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin -0.35% 0.30% 0.90% 1.78% 1.53% 4.79% 3.63% -
ROE -0.32% 0.66% 1.50% 2.70% 1.77% 5.57% 7.66% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 194.67 229.11 224.15 201.87 157.42 134.88 253.00 -4.27%
EPS -0.48 0.97 2.21 3.75 2.50 7.07 9.42 -
DPS 3.00 2.00 2.00 2.85 0.00 0.00 4.50 -6.53%
NAPS 1.50 1.47 1.47 1.39 1.41 1.27 1.23 3.36%
Adjusted Per Share Value based on latest NOSH - 194,186
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 193.88 227.16 223.69 201.72 152.67 128.71 235.00 -3.15%
EPS -0.48 0.96 2.21 3.75 2.42 6.75 8.75 -
DPS 2.99 1.98 2.00 2.85 0.00 0.00 4.18 -5.42%
NAPS 1.4939 1.4575 1.467 1.3889 1.3675 1.2119 1.1425 4.56%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.64 0.545 0.54 0.61 0.70 0.54 1.32 -
P/RPS 0.33 0.24 0.24 0.30 0.44 0.40 0.52 -7.29%
P/EPS -133.33 56.19 24.43 16.27 28.00 7.64 14.01 -
EY -0.75 1.78 4.09 6.15 3.57 13.09 7.14 -
DY 4.69 3.67 3.70 4.67 0.00 0.00 3.41 5.45%
P/NAPS 0.43 0.37 0.37 0.44 0.50 0.43 1.07 -14.08%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.70 0.525 0.56 0.59 0.90 0.66 1.15 -
P/RPS 0.36 0.23 0.25 0.29 0.57 0.49 0.45 -3.64%
P/EPS -145.83 54.12 25.34 15.73 36.00 9.34 12.21 -
EY -0.69 1.85 3.95 6.36 2.78 10.71 8.19 -
DY 4.29 3.81 3.57 4.83 0.00 0.00 3.91 1.55%
P/NAPS 0.47 0.36 0.38 0.42 0.64 0.52 0.93 -10.74%

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