[CYPARK] QoQ Cumulative Quarter Result on 31-Jul-2011 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 39.9%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 85,869 42,267 161,531 118,806 83,586 42,608 176,911 -38.26%
PBT 18,948 8,814 27,486 23,832 16,088 8,280 29,493 -25.56%
Tax -4,843 -2,301 -7,398 -5,963 -3,315 -1,729 -9,066 -34.18%
NP 14,105 6,513 20,088 17,869 12,773 6,551 20,427 -21.89%
-
NP to SH 14,105 6,513 20,081 17,869 12,773 6,551 20,427 -21.89%
-
Tax Rate 25.56% 26.11% 26.92% 25.02% 20.61% 20.88% 30.74% -
Total Cost 71,764 35,754 141,443 100,937 70,813 36,057 156,484 -40.55%
-
Net Worth 141,820 111,692 106,988 104,235 97,926 85,162 87,544 37.97%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - 5,496 - - - 3,822 -
Div Payout % - - 27.37% - - - 18.71% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 141,820 111,692 106,988 104,235 97,926 85,162 87,544 37.97%
NOSH 154,153 145,055 146,560 148,908 141,922 131,020 145,907 3.73%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 16.43% 15.41% 12.44% 15.04% 15.28% 15.38% 11.55% -
ROE 9.95% 5.83% 18.77% 17.14% 13.04% 7.69% 23.33% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 55.70 29.14 110.21 79.78 58.90 32.52 121.25 -40.49%
EPS 9.15 4.49 13.85 12.00 9.00 5.00 14.00 -24.70%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 2.62 -
NAPS 0.92 0.77 0.73 0.70 0.69 0.65 0.60 33.00%
Adjusted Per Share Value based on latest NOSH - 127,400
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.44 5.14 19.63 14.44 10.16 5.18 21.50 -38.24%
EPS 1.71 0.79 2.44 2.17 1.55 0.80 2.48 -21.96%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.46 -
NAPS 0.1724 0.1357 0.13 0.1267 0.119 0.1035 0.1064 37.99%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.88 1.70 1.60 2.12 2.95 2.12 1.08 -
P/RPS 3.37 5.83 1.45 2.66 5.01 6.52 0.89 143.13%
P/EPS 20.55 37.86 11.68 17.67 32.78 42.40 7.71 92.35%
EY 4.87 2.64 8.56 5.66 3.05 2.36 12.96 -47.95%
DY 0.00 0.00 2.34 0.00 0.00 0.00 2.43 -
P/NAPS 2.04 2.21 2.19 3.03 4.28 3.26 1.80 8.71%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 30/12/11 29/09/11 28/06/11 28/03/11 30/12/10 -
Price 1.73 1.86 1.45 1.52 2.15 2.93 1.44 -
P/RPS 3.11 6.38 1.32 1.91 3.65 9.01 1.19 89.84%
P/EPS 18.91 41.43 10.58 12.67 23.89 58.60 10.29 50.08%
EY 5.29 2.41 9.45 7.89 4.19 1.71 9.72 -33.36%
DY 0.00 0.00 2.59 0.00 0.00 0.00 1.82 -
P/NAPS 1.88 2.42 1.99 2.17 3.12 4.51 2.40 -15.03%

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