[CYL] QoQ Annualized Quarter Result on 31-Jul-2020 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 23.87%
YoY- 108.02%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 50,660 41,154 41,413 38,374 35,652 41,443 45,100 8.06%
PBT -560 1,501 2,416 2,376 1,676 477 846 -
Tax 0 105 -400 -300 0 -319 0 -
NP -560 1,606 2,016 2,076 1,676 158 846 -
-
NP to SH -560 1,643 2,016 2,076 1,676 195 846 -
-
Tax Rate - -7.00% 16.56% 12.63% 0.00% 66.88% 0.00% -
Total Cost 51,220 39,548 39,397 36,298 33,976 41,285 44,253 10.24%
-
Net Worth 64,780 64,920 65,289 64,819 64,200 63,779 63,289 1.56%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - 500 - - - 500 - -
Div Payout % - 30.43% - - - 256.41% - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 64,780 64,920 65,289 64,819 64,200 63,779 63,289 1.56%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -1.11% 3.90% 4.87% 5.41% 4.70% 0.38% 1.88% -
ROE -0.86% 2.53% 3.09% 3.20% 2.61% 0.31% 1.34% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 50.66 41.15 41.41 38.37 35.65 41.44 45.10 8.06%
EPS -0.56 1.61 2.01 2.08 1.68 0.16 0.84 -
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.6478 0.6492 0.6529 0.6482 0.642 0.6378 0.6329 1.56%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 50.66 41.15 41.41 38.37 35.65 41.44 45.10 8.06%
EPS -0.56 1.61 2.01 2.08 1.68 0.16 0.84 -
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.6478 0.6492 0.6529 0.6482 0.642 0.6378 0.6329 1.56%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.60 0.475 0.34 0.32 0.30 0.34 0.355 -
P/RPS 1.18 1.15 0.82 0.83 0.84 0.82 0.79 30.70%
P/EPS -107.14 28.91 16.87 15.41 17.90 174.36 41.93 -
EY -0.93 3.46 5.93 6.49 5.59 0.57 2.38 -
DY 0.00 1.05 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.93 0.73 0.52 0.49 0.47 0.53 0.56 40.28%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 12/07/21 29/03/21 21/12/20 28/09/20 23/06/20 26/03/20 16/12/19 -
Price 0.495 0.74 0.47 0.385 0.29 0.31 0.34 -
P/RPS 0.98 1.80 1.13 1.00 0.81 0.75 0.75 19.54%
P/EPS -88.39 45.04 23.31 18.55 17.30 158.97 40.16 -
EY -1.13 2.22 4.29 5.39 5.78 0.63 2.49 -
DY 0.00 0.68 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.76 1.14 0.72 0.59 0.45 0.49 0.54 25.61%

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