[CYPARK] QoQ Cumulative Quarter Result on 31-Oct-2011 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- 12.38%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 139,706 85,869 42,267 161,531 118,806 83,586 42,608 120.86%
PBT 27,519 18,948 8,814 27,486 23,832 16,088 8,280 122.87%
Tax -6,975 -4,843 -2,301 -7,398 -5,963 -3,315 -1,729 153.63%
NP 20,544 14,105 6,513 20,088 17,869 12,773 6,551 114.39%
-
NP to SH 20,544 14,105 6,513 20,081 17,869 12,773 6,551 114.39%
-
Tax Rate 25.35% 25.56% 26.11% 26.92% 25.02% 20.61% 20.88% -
Total Cost 119,162 71,764 35,754 141,443 100,937 70,813 36,057 122.03%
-
Net Worth 146,302 141,820 111,692 106,988 104,235 97,926 85,162 43.48%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - 5,496 - - - -
Div Payout % - - - 27.37% - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 146,302 141,820 111,692 106,988 104,235 97,926 85,162 43.48%
NOSH 154,002 154,153 145,055 146,560 148,908 141,922 131,020 11.38%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.71% 16.43% 15.41% 12.44% 15.04% 15.28% 15.38% -
ROE 14.04% 9.95% 5.83% 18.77% 17.14% 13.04% 7.69% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 90.72 55.70 29.14 110.21 79.78 58.90 32.52 98.29%
EPS 13.34 9.15 4.49 13.85 12.00 9.00 5.00 92.47%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.77 0.73 0.70 0.69 0.65 28.81%
Adjusted Per Share Value based on latest NOSH - 137,166
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.98 10.44 5.14 19.63 14.44 10.16 5.18 120.82%
EPS 2.50 1.71 0.79 2.44 2.17 1.55 0.80 113.89%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.1778 0.1724 0.1357 0.13 0.1267 0.119 0.1035 43.48%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.81 1.88 1.70 1.60 2.12 2.95 2.12 -
P/RPS 2.00 3.37 5.83 1.45 2.66 5.01 6.52 -54.54%
P/EPS 13.57 20.55 37.86 11.68 17.67 32.78 42.40 -53.24%
EY 7.37 4.87 2.64 8.56 5.66 3.05 2.36 113.79%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.91 2.04 2.21 2.19 3.03 4.28 3.26 -30.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 29/03/12 30/12/11 29/09/11 28/06/11 28/03/11 -
Price 1.63 1.73 1.86 1.45 1.52 2.15 2.93 -
P/RPS 1.80 3.11 6.38 1.32 1.91 3.65 9.01 -65.85%
P/EPS 12.22 18.91 41.43 10.58 12.67 23.89 58.60 -64.86%
EY 8.18 5.29 2.41 9.45 7.89 4.19 1.71 184.17%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 1.72 1.88 2.42 1.99 2.17 3.12 4.51 -47.44%

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