[CYPARK] QoQ Cumulative Quarter Result on 30-Apr-2013 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 159.57%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 51,464 220,665 163,898 110,210 50,971 195,826 139,706 -48.51%
PBT 8,094 43,082 31,263 19,474 7,047 34,227 27,519 -55.67%
Tax -362 -7,158 -4,272 -2,345 -448 -8,720 -6,975 -86.01%
NP 7,732 35,924 26,991 17,129 6,599 25,507 20,544 -47.77%
-
NP to SH 7,732 35,924 26,991 17,129 6,599 25,507 20,544 -47.77%
-
Tax Rate 4.47% 16.61% 13.66% 12.04% 6.36% 25.48% 25.35% -
Total Cost 43,732 184,741 136,907 93,081 44,372 170,319 119,162 -48.64%
-
Net Worth 227,306 202,861 186,811 169,530 159,782 151,129 146,302 34.03%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 227,306 202,861 186,811 169,530 159,782 151,129 146,302 34.03%
NOSH 178,981 164,927 161,044 159,934 159,782 154,214 154,002 10.50%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.02% 16.28% 16.47% 15.54% 12.95% 13.03% 14.71% -
ROE 3.40% 17.71% 14.45% 10.10% 4.13% 16.88% 14.04% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 28.75 133.79 101.77 68.91 31.90 126.98 90.72 -53.42%
EPS 4.32 21.79 16.76 10.71 4.13 16.54 13.34 -52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.16 1.06 1.00 0.98 0.95 21.28%
Adjusted Per Share Value based on latest NOSH - 160,030
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 6.25 26.82 19.92 13.39 6.19 23.80 16.98 -48.54%
EPS 0.94 4.37 3.28 2.08 0.80 3.10 2.50 -47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.2465 0.227 0.206 0.1942 0.1837 0.1778 34.05%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.16 2.12 2.02 1.73 1.56 1.59 1.81 -
P/RPS 7.51 1.58 1.98 2.51 4.89 1.25 2.00 141.00%
P/EPS 50.00 9.73 12.05 16.15 37.77 9.61 13.57 137.99%
EY 2.00 10.27 8.30 6.19 2.65 10.40 7.37 -57.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.72 1.74 1.63 1.56 1.62 1.91 -7.45%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.79 2.55 2.02 1.99 1.62 1.60 1.63 -
P/RPS 9.70 1.91 1.98 2.89 5.08 1.26 1.80 206.43%
P/EPS 64.58 11.71 12.05 18.58 39.23 9.67 12.22 202.48%
EY 1.55 8.54 8.30 5.38 2.55 10.34 8.18 -66.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.07 1.74 1.88 1.62 1.63 1.72 17.77%

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