[NYLEX] YoY TTM Result on 30-Nov-2002 [#2]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 128.8%
YoY- 123.53%
Quarter Report
View:
Show?
TTM Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
Revenue 684,470 497,548 387,253 353,349 326,979 231,872 529,240 -0.27%
PBT 20,401 29,484 24,866 26,884 -69,756 -85,570 21,523 0.05%
Tax -6,942 -31,795 -8,135 -9,463 -3,068 92,525 -50 -5.13%
NP 13,459 -2,311 16,731 17,421 -72,824 6,955 21,473 0.50%
-
NP to SH 14,202 22,301 16,731 17,421 -74,042 -88,092 21,473 0.44%
-
Tax Rate 34.03% 107.84% 32.72% 35.20% - - 0.23% -
Total Cost 671,011 499,859 370,522 335,928 399,803 224,917 507,767 -0.29%
-
Net Worth 157,148 114,784 167,172 160,662 145,946 205,284 0 -100.00%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
Div 7,945 - 4,486 2,248 3,859 - 11,107 0.35%
Div Payout % 55.95% - 26.81% 12.90% 0.00% - 51.73% -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
Net Worth 157,148 114,784 167,172 160,662 145,946 205,284 0 -100.00%
NOSH 176,571 176,591 225,909 223,142 224,498 224,354 224,034 0.25%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
NP Margin 1.97% -0.46% 4.32% 4.93% -22.27% 3.00% 4.06% -
ROE 9.04% 19.43% 10.01% 10.84% -50.73% -42.91% 0.00% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
RPS 387.64 281.75 171.42 158.35 145.65 103.35 236.23 -0.52%
EPS 8.04 12.63 7.41 7.81 -32.98 -39.26 9.58 0.18%
DPS 4.50 0.00 2.00 1.00 1.72 0.00 4.96 0.10%
NAPS 0.89 0.65 0.74 0.72 0.6501 0.915 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 223,142
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
RPS 380.71 276.74 215.40 196.54 181.87 128.97 294.37 -0.27%
EPS 7.90 12.40 9.31 9.69 -41.18 -49.00 11.94 0.44%
DPS 4.42 0.00 2.50 1.25 2.15 0.00 6.18 0.35%
NAPS 0.8741 0.6384 0.9298 0.8936 0.8118 1.1418 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/06/00 - -
Price 0.73 0.71 0.78 0.41 0.63 1.35 0.00 -
P/RPS 0.19 0.25 0.46 0.26 0.43 1.31 0.00 -100.00%
P/EPS 9.08 5.62 10.53 5.25 -1.91 -3.44 0.00 -100.00%
EY 11.02 17.79 9.49 19.04 -52.35 -29.08 0.00 -100.00%
DY 6.16 0.00 2.56 2.44 2.73 0.00 0.00 -100.00%
P/NAPS 0.82 1.09 1.05 0.57 0.97 1.48 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/06/00 30/06/99 CAGR
Date 26/01/06 31/01/05 28/01/04 29/01/03 29/01/02 - - -
Price 0.82 0.66 0.79 0.37 0.57 0.00 0.00 -
P/RPS 0.21 0.23 0.46 0.23 0.39 0.00 0.00 -100.00%
P/EPS 10.19 5.23 10.67 4.74 -1.73 0.00 0.00 -100.00%
EY 9.81 19.13 9.37 21.10 -57.86 0.00 0.00 -100.00%
DY 5.49 0.00 2.53 2.70 3.02 0.00 0.00 -100.00%
P/NAPS 0.92 1.02 1.07 0.51 0.88 0.00 0.00 -100.00%

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