[CYL] QoQ Annualized Quarter Result on 31-Jan-2021 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
QoQ- -18.5%
YoY- 742.56%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 47,880 47,708 50,660 41,154 41,413 38,374 35,652 21.65%
PBT 1,134 -2,056 -560 1,501 2,416 2,376 1,676 -22.87%
Tax 770 0 0 105 -400 -300 0 -
NP 1,905 -2,056 -560 1,606 2,016 2,076 1,676 8.88%
-
NP to SH 1,905 -2,056 -560 1,643 2,016 2,076 1,676 8.88%
-
Tax Rate -67.90% - - -7.00% 16.56% 12.63% 0.00% -
Total Cost 45,974 49,764 51,220 39,548 39,397 36,298 33,976 22.27%
-
Net Worth 64,050 63,889 64,780 64,920 65,289 64,819 64,200 -0.15%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 666 - - 500 - - - -
Div Payout % 34.99% - - 30.43% - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 64,050 63,889 64,780 64,920 65,289 64,819 64,200 -0.15%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 3.98% -4.31% -1.11% 3.90% 4.87% 5.41% 4.70% -
ROE 2.97% -3.22% -0.86% 2.53% 3.09% 3.20% 2.61% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 47.88 47.71 50.66 41.15 41.41 38.37 35.65 21.66%
EPS 1.91 -2.06 -0.56 1.61 2.01 2.08 1.68 8.90%
DPS 0.67 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.6405 0.6389 0.6478 0.6492 0.6529 0.6482 0.642 -0.15%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 47.88 47.71 50.66 41.15 41.41 38.37 35.65 21.66%
EPS 1.91 -2.06 -0.56 1.61 2.01 2.08 1.68 8.90%
DPS 0.67 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.6405 0.6389 0.6478 0.6492 0.6529 0.6482 0.642 -0.15%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.465 0.55 0.60 0.475 0.34 0.32 0.30 -
P/RPS 0.97 1.15 1.18 1.15 0.82 0.83 0.84 10.03%
P/EPS 24.41 -26.75 -107.14 28.91 16.87 15.41 17.90 22.90%
EY 4.10 -3.74 -0.93 3.46 5.93 6.49 5.59 -18.62%
DY 1.43 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.93 0.73 0.52 0.49 0.47 34.00%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 22/12/21 20/09/21 12/07/21 29/03/21 21/12/20 28/09/20 23/06/20 -
Price 0.445 0.505 0.495 0.74 0.47 0.385 0.29 -
P/RPS 0.93 1.06 0.98 1.80 1.13 1.00 0.81 9.61%
P/EPS 23.36 -24.56 -88.39 45.04 23.31 18.55 17.30 22.09%
EY 4.28 -4.07 -1.13 2.22 4.29 5.39 5.78 -18.10%
DY 1.50 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.76 1.14 0.72 0.59 0.45 32.86%

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