[CYPARK] QoQ Cumulative Quarter Result on 31-Jul-2012 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 45.65%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 110,210 50,971 195,826 139,706 85,869 42,267 161,531 -22.51%
PBT 19,474 7,047 34,227 27,519 18,948 8,814 27,486 -20.54%
Tax -2,345 -448 -8,720 -6,975 -4,843 -2,301 -7,398 -53.54%
NP 17,129 6,599 25,507 20,544 14,105 6,513 20,088 -10.08%
-
NP to SH 17,129 6,599 25,507 20,544 14,105 6,513 20,081 -10.06%
-
Tax Rate 12.04% 6.36% 25.48% 25.35% 25.56% 26.11% 26.92% -
Total Cost 93,081 44,372 170,319 119,162 71,764 35,754 141,443 -24.36%
-
Net Worth 169,530 159,782 151,129 146,302 141,820 111,692 106,988 35.95%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - 5,496 -
Div Payout % - - - - - - 27.37% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 169,530 159,782 151,129 146,302 141,820 111,692 106,988 35.95%
NOSH 159,934 159,782 154,214 154,002 154,153 145,055 146,560 6.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 15.54% 12.95% 13.03% 14.71% 16.43% 15.41% 12.44% -
ROE 10.10% 4.13% 16.88% 14.04% 9.95% 5.83% 18.77% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.91 31.90 126.98 90.72 55.70 29.14 110.21 -26.90%
EPS 10.71 4.13 16.54 13.34 9.15 4.49 13.85 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.06 1.00 0.98 0.95 0.92 0.77 0.73 28.25%
Adjusted Per Share Value based on latest NOSH - 154,019
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 13.39 6.19 23.80 16.98 10.44 5.14 19.63 -22.52%
EPS 2.08 0.80 3.10 2.50 1.71 0.79 2.44 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.206 0.1942 0.1837 0.1778 0.1724 0.1357 0.13 35.95%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.73 1.56 1.59 1.81 1.88 1.70 1.60 -
P/RPS 2.51 4.89 1.25 2.00 3.37 5.83 1.45 44.21%
P/EPS 16.15 37.77 9.61 13.57 20.55 37.86 11.68 24.13%
EY 6.19 2.65 10.40 7.37 4.87 2.64 8.56 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 1.63 1.56 1.62 1.91 2.04 2.21 2.19 -17.88%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 29/03/12 30/12/11 -
Price 1.99 1.62 1.60 1.63 1.73 1.86 1.45 -
P/RPS 2.89 5.08 1.26 1.80 3.11 6.38 1.32 68.69%
P/EPS 18.58 39.23 9.67 12.22 18.91 41.43 10.58 45.60%
EY 5.38 2.55 10.34 8.18 5.29 2.41 9.45 -31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
P/NAPS 1.88 1.62 1.63 1.72 1.88 2.42 1.99 -3.72%

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