[NYLEX] YoY TTM Result on 28-Feb-2022 [#3]

Announcement Date
20-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- -256.62%
YoY- -254.82%
Quarter Report
View:
Show?
TTM Result
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 1,287,455 1,029,041 1,285,913 1,285,913 1,604,663 1,401,829 1,248,224 0.62%
PBT -18,528 -3,885 399 399 11,309 32,298 34,747 -
Tax -18,618 -8,125 -7,455 -7,455 -8,888 -10,028 -12,095 9.00%
NP -37,146 -12,010 -7,056 -7,056 2,421 22,270 22,652 -
-
NP to SH -38,211 -10,769 -4,399 -4,399 2,233 20,162 20,107 -
-
Tax Rate - - 1,868.42% 1,868.42% 78.59% 31.05% 34.81% -
Total Cost 1,324,601 1,041,051 1,292,969 1,292,969 1,602,242 1,379,559 1,225,572 1.56%
-
Net Worth 245,623 299,166 321,855 0 333,910 339,774 345,475 -6.59%
Dividend
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div - - 1,819 1,819 5,599 3,838 3,848 -
Div Payout % - - 0.00% 0.00% 250.78% 19.04% 19.14% -
Equity
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 245,623 299,166 321,855 0 333,910 339,774 345,475 -6.59%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin -2.89% -1.17% -0.55% -0.55% 0.15% 1.59% 1.81% -
ROE -15.56% -3.60% -1.37% 0.00% 0.67% 5.93% 5.82% -
Per Share
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 718.10 574.43 735.14 717.82 869.83 742.64 650.35 2.00%
EPS -21.31 -6.01 -2.51 -2.46 1.21 10.68 10.48 -
DPS 0.00 0.00 1.04 1.00 3.00 2.00 2.01 -
NAPS 1.37 1.67 1.84 0.00 1.81 1.80 1.80 -5.31%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 662.49 529.51 661.69 661.69 825.71 721.34 642.30 0.62%
EPS -19.66 -5.54 -2.26 -2.26 1.15 10.37 10.35 -
DPS 0.00 0.00 0.94 0.94 2.88 1.97 1.98 -
NAPS 1.2639 1.5394 1.6562 0.00 1.7182 1.7484 1.7777 -6.59%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 1.83 0.64 0.55 0.55 0.675 0.80 0.695 -
P/RPS 0.25 0.11 0.07 0.08 0.08 0.11 0.11 17.83%
P/EPS -8.59 -10.65 -21.87 -22.40 55.77 7.49 6.63 -
EY -11.65 -9.39 -4.57 -4.46 1.79 13.35 15.07 -
DY 0.00 0.00 1.89 1.82 4.44 2.50 2.89 -
P/NAPS 1.34 0.38 0.30 0.00 0.37 0.44 0.39 27.98%
Price Multiplier on Announcement Date
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 20/04/22 28/04/21 14/05/20 - 26/04/19 30/04/18 26/04/17 -
Price 0.41 0.905 0.80 0.00 0.665 0.72 0.895 -
P/RPS 0.06 0.16 0.11 0.00 0.08 0.10 0.14 -15.58%
P/EPS -1.92 -15.05 -31.81 0.00 54.94 6.74 8.54 -
EY -51.98 -6.64 -3.14 0.00 1.82 14.83 11.71 -
DY 0.00 0.00 1.30 0.00 4.51 2.78 2.24 -
P/NAPS 0.30 0.54 0.43 0.00 0.37 0.40 0.50 -9.70%

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