[CYPARK] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -74.13%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 220,665 163,898 110,210 50,971 195,826 139,706 85,869 87.29%
PBT 43,082 31,263 19,474 7,047 34,227 27,519 18,948 72.65%
Tax -7,158 -4,272 -2,345 -448 -8,720 -6,975 -4,843 29.66%
NP 35,924 26,991 17,129 6,599 25,507 20,544 14,105 86.18%
-
NP to SH 35,924 26,991 17,129 6,599 25,507 20,544 14,105 86.18%
-
Tax Rate 16.61% 13.66% 12.04% 6.36% 25.48% 25.35% 25.56% -
Total Cost 184,741 136,907 93,081 44,372 170,319 119,162 71,764 87.50%
-
Net Worth 202,861 186,811 169,530 159,782 151,129 146,302 141,820 26.86%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 202,861 186,811 169,530 159,782 151,129 146,302 141,820 26.86%
NOSH 164,927 161,044 159,934 159,782 154,214 154,002 154,153 4.59%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.28% 16.47% 15.54% 12.95% 13.03% 14.71% 16.43% -
ROE 17.71% 14.45% 10.10% 4.13% 16.88% 14.04% 9.95% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 133.79 101.77 68.91 31.90 126.98 90.72 55.70 79.06%
EPS 21.79 16.76 10.71 4.13 16.54 13.34 9.15 78.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.16 1.06 1.00 0.98 0.95 0.92 21.29%
Adjusted Per Share Value based on latest NOSH - 159,782
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 26.82 19.92 13.39 6.19 23.80 16.98 10.44 87.25%
EPS 4.37 3.28 2.08 0.80 3.10 2.50 1.71 86.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.227 0.206 0.1942 0.1837 0.1778 0.1724 26.83%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.12 2.02 1.73 1.56 1.59 1.81 1.88 -
P/RPS 1.58 1.98 2.51 4.89 1.25 2.00 3.37 -39.56%
P/EPS 9.73 12.05 16.15 37.77 9.61 13.57 20.55 -39.16%
EY 10.27 8.30 6.19 2.65 10.40 7.37 4.87 64.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.74 1.63 1.56 1.62 1.91 2.04 -10.72%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.02 1.99 1.62 1.60 1.63 1.73 -
P/RPS 1.91 1.98 2.89 5.08 1.26 1.80 3.11 -27.68%
P/EPS 11.71 12.05 18.58 39.23 9.67 12.22 18.91 -27.28%
EY 8.54 8.30 5.38 2.55 10.34 8.18 5.29 37.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.74 1.88 1.62 1.63 1.72 1.88 6.61%

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