[CYL] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 42.97%
YoY- -19.31%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 48,647 33,178 15,221 61,645 46,830 31,589 15,752 111.34%
PBT 2,978 2,142 824 2,998 2,349 1,836 854 129.08%
Tax -200 -80 -40 3 -250 -200 -100 58.40%
NP 2,778 2,062 784 3,001 2,099 1,636 754 137.60%
-
NP to SH 2,778 2,062 784 3,001 2,099 1,636 754 137.60%
-
Tax Rate 6.72% 3.73% 4.85% -0.10% 10.64% 10.89% 11.71% -
Total Cost 45,869 31,116 14,437 58,644 44,731 29,953 14,998 109.98%
-
Net Worth 77,590 76,870 79,600 78,836 77,832 77,221 80,929 -2.75%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - 4,001 - - - -
Div Payout % - - - 133.33% - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 77,590 76,870 79,600 78,836 77,832 77,221 80,929 -2.75%
NOSH 100,000 100,000 100,000 100,033 99,952 99,756 100,533 -0.35%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 5.71% 6.21% 5.15% 4.87% 4.48% 5.18% 4.79% -
ROE 3.58% 2.68% 0.98% 3.81% 2.70% 2.12% 0.93% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 48.65 33.18 15.22 61.62 46.85 31.67 15.67 112.08%
EPS 2.78 2.06 0.78 3.04 2.10 1.64 0.75 138.56%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7759 0.7687 0.796 0.7881 0.7787 0.7741 0.805 -2.41%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 48.65 33.18 15.22 61.65 46.83 31.59 15.75 111.37%
EPS 2.78 2.06 0.78 3.00 2.10 1.64 0.75 138.56%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7759 0.7687 0.796 0.7884 0.7783 0.7722 0.8093 -2.75%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.47 0.58 0.50 0.47 0.445 0.57 0.52 -
P/RPS 0.97 1.75 3.28 0.76 0.95 1.80 3.32 -55.80%
P/EPS 16.92 28.13 63.78 15.67 21.19 34.76 69.33 -60.77%
EY 5.91 3.56 1.57 6.38 4.72 2.88 1.44 155.24%
DY 0.00 0.00 0.00 8.51 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.63 0.60 0.57 0.74 0.65 -4.12%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 13/12/12 26/09/12 26/06/12 27/03/12 08/12/11 27/09/11 28/06/11 -
Price 0.50 0.47 0.54 0.49 0.46 0.44 0.57 -
P/RPS 1.03 1.42 3.55 0.80 0.98 1.39 3.64 -56.73%
P/EPS 18.00 22.79 68.88 16.33 21.90 26.83 76.00 -61.55%
EY 5.56 4.39 1.45 6.12 4.57 3.73 1.32 159.68%
DY 0.00 0.00 0.00 8.16 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.68 0.62 0.59 0.57 0.71 -6.65%

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