[CYPARK] QoQ Cumulative Quarter Result on 31-Jan-2021 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- -78.77%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 315,323 228,370 162,448 76,479 304,000 222,314 166,629 52.81%
PBT 96,637 65,431 43,557 20,394 92,684 62,927 42,619 72.33%
Tax -21,382 -15,861 -10,642 -5,489 -21,020 -13,738 -9,567 70.69%
NP 75,255 49,570 32,915 14,905 71,664 49,189 33,052 72.81%
-
NP to SH 75,415 49,692 33,015 14,983 70,561 49,201 33,053 73.05%
-
Tax Rate 22.13% 24.24% 24.43% 26.91% 22.68% 21.83% 22.45% -
Total Cost 240,068 178,800 129,533 61,574 232,336 173,125 133,577 47.66%
-
Net Worth 1,027,266 1,076,640 1,058,472 1,004,706 935,628 813,047 797,352 18.34%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,027,266 1,076,640 1,058,472 1,004,706 935,628 813,047 797,352 18.34%
NOSH 578,061 491,461 490,860 487,923 480,257 464,598 467,441 15.16%
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 23.87% 21.71% 20.26% 19.49% 23.57% 22.13% 19.84% -
ROE 7.34% 4.62% 3.12% 1.49% 7.54% 6.05% 4.15% -
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 64.15 47.51 33.92 16.06 65.31 47.85 35.74 47.53%
EPS 12.78 8.49 5.74 2.64 15.16 10.59 7.09 47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.24 2.21 2.11 2.01 1.75 1.71 14.27%
Adjusted Per Share Value based on latest NOSH - 487,923
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 38.32 27.75 19.74 9.29 36.95 27.02 20.25 52.81%
EPS 9.17 6.04 4.01 1.82 8.58 5.98 4.02 73.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2485 1.3085 1.2864 1.221 1.1371 0.9881 0.969 18.35%
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 0.995 0.89 1.32 1.35 0.81 0.935 0.93 -
P/RPS 1.55 1.87 3.89 8.41 1.24 1.95 2.60 -29.09%
P/EPS 6.48 8.61 19.15 42.90 5.34 8.83 13.12 -37.43%
EY 15.42 11.62 5.22 2.33 18.71 11.33 7.62 59.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.60 0.64 0.40 0.53 0.54 -7.53%
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 30/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 26/06/20 -
Price 0.895 0.965 0.93 1.30 1.35 0.885 0.985 -
P/RPS 1.40 2.03 2.74 8.09 2.07 1.85 2.76 -36.31%
P/EPS 5.83 9.33 13.49 41.31 8.91 8.36 13.90 -43.87%
EY 17.14 10.71 7.41 2.42 11.23 11.97 7.20 78.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.42 0.62 0.67 0.51 0.58 -18.04%

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