[CYL] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -79.73%
YoY- -50.94%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 61,645 46,830 31,589 15,752 64,778 49,867 35,943 43.14%
PBT 2,998 2,349 1,836 854 4,064 2,840 2,156 24.50%
Tax 3 -250 -200 -100 -345 -200 -150 -
NP 3,001 2,099 1,636 754 3,719 2,640 2,006 30.70%
-
NP to SH 3,001 2,099 1,636 754 3,719 2,640 2,006 30.70%
-
Tax Rate -0.10% 10.64% 10.89% 11.71% 8.49% 7.04% 6.96% -
Total Cost 58,644 44,731 29,953 14,998 61,059 47,227 33,937 43.85%
-
Net Worth 78,836 77,832 77,221 80,929 79,791 78,699 70,918 7.29%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 4,001 - - - 4,001 - - -
Div Payout % 133.33% - - - 107.58% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 78,836 77,832 77,221 80,929 79,791 78,699 70,918 7.29%
NOSH 100,033 99,952 99,756 100,533 100,026 99,999 99,800 0.15%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 4.87% 4.48% 5.18% 4.79% 5.74% 5.29% 5.58% -
ROE 3.81% 2.70% 2.12% 0.93% 4.66% 3.35% 2.83% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 61.62 46.85 31.67 15.67 64.76 49.87 36.01 42.92%
EPS 3.04 2.10 1.64 0.75 3.72 2.64 2.01 31.66%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7881 0.7787 0.7741 0.805 0.7977 0.787 0.7106 7.12%
Adjusted Per Share Value based on latest NOSH - 100,533
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 61.65 46.83 31.59 15.75 64.78 49.87 35.94 43.15%
EPS 3.00 2.10 1.64 0.75 3.72 2.64 2.01 30.50%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7884 0.7783 0.7722 0.8093 0.7979 0.787 0.7092 7.29%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.47 0.445 0.57 0.52 0.52 0.52 0.69 -
P/RPS 0.76 0.95 1.80 3.32 0.80 1.04 1.92 -45.99%
P/EPS 15.67 21.19 34.76 69.33 13.99 19.70 34.33 -40.63%
EY 6.38 4.72 2.88 1.44 7.15 5.08 2.91 68.52%
DY 8.51 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.60 0.57 0.74 0.65 0.65 0.66 0.97 -27.33%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 08/12/11 27/09/11 28/06/11 30/03/11 17/12/10 28/09/10 -
Price 0.49 0.46 0.44 0.57 0.50 0.50 0.52 -
P/RPS 0.80 0.98 1.39 3.64 0.77 1.00 1.44 -32.34%
P/EPS 16.33 21.90 26.83 76.00 13.45 18.94 25.87 -26.35%
EY 6.12 4.57 3.73 1.32 7.44 5.28 3.87 35.62%
DY 8.16 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.57 0.71 0.63 0.64 0.73 -10.28%

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