[CYL] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -91.29%
YoY- -61.22%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 63,170 48,097 32,542 15,449 63,306 48,647 33,178 53.43%
PBT 1,715 1,792 1,271 404 3,767 2,978 2,142 -13.74%
Tax -508 -450 -200 -100 -314 -200 -80 241.75%
NP 1,207 1,342 1,071 304 3,453 2,778 2,062 -29.95%
-
NP to SH 1,295 1,342 1,071 304 3,489 2,778 2,062 -26.60%
-
Tax Rate 29.62% 25.11% 15.74% 24.75% 8.34% 6.72% 3.73% -
Total Cost 61,963 46,755 31,471 15,145 59,853 45,869 31,116 58.08%
-
Net Worth 73,262 75,139 74,870 74,110 75,422 77,590 76,870 -3.14%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 4,008 - - - 4,448 - - -
Div Payout % 309.57% - - - 127.49% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 73,262 75,139 74,870 74,110 75,422 77,590 76,870 -3.14%
NOSH 100,222 100,000 100,000 100,000 98,850 100,000 100,000 0.14%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.91% 2.79% 3.29% 1.97% 5.45% 5.71% 6.21% -
ROE 1.77% 1.79% 1.43% 0.41% 4.63% 3.58% 2.68% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 63.03 48.10 32.54 15.45 64.04 48.65 33.18 53.20%
EPS 1.29 1.34 1.07 0.30 3.49 2.78 2.06 -26.74%
DPS 4.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.731 0.7514 0.7487 0.7411 0.763 0.7759 0.7687 -3.28%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 63.17 48.10 32.54 15.45 63.31 48.65 33.18 53.43%
EPS 1.30 1.34 1.07 0.30 3.49 2.78 2.06 -26.36%
DPS 4.01 0.00 0.00 0.00 4.45 0.00 0.00 -
NAPS 0.7326 0.7514 0.7487 0.7411 0.7542 0.7759 0.7687 -3.14%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.505 0.53 0.52 0.52 0.48 0.47 0.58 -
P/RPS 0.80 1.10 1.60 3.37 0.75 0.97 1.75 -40.57%
P/EPS 39.08 39.49 48.55 171.05 13.60 16.92 28.13 24.43%
EY 2.56 2.53 2.06 0.58 7.35 5.91 3.56 -19.68%
DY 7.92 0.00 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.69 0.71 0.69 0.70 0.63 0.61 0.75 -5.39%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 19/12/13 23/09/13 25/06/13 29/03/13 13/12/12 26/09/12 -
Price 0.595 0.54 0.54 0.525 0.52 0.50 0.47 -
P/RPS 0.94 1.12 1.66 3.40 0.81 1.03 1.42 -23.98%
P/EPS 46.05 40.24 50.42 172.70 14.73 18.00 22.79 59.62%
EY 2.17 2.49 1.98 0.58 6.79 5.56 4.39 -37.40%
DY 6.72 0.00 0.00 0.00 8.65 0.00 0.00 -
P/NAPS 0.81 0.72 0.72 0.71 0.68 0.64 0.61 20.74%

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