[CYL] QoQ Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 132.0%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 20,104 67,397 49,082 32,497 14,467 82,588 66,548 -55.07%
PBT 1,637 4,054 3,250 2,371 1,022 5,621 4,577 -49.70%
Tax -100 -301 0 0 0 211 -400 -60.41%
NP 1,537 3,753 3,250 2,371 1,022 5,832 4,177 -48.74%
-
NP to SH 1,537 3,753 3,250 2,371 1,022 5,832 4,177 -48.74%
-
Tax Rate 6.11% 7.42% 0.00% 0.00% 0.00% -3.75% 8.74% -
Total Cost 18,567 63,644 45,832 30,126 13,445 76,756 62,371 -55.51%
-
Net Worth 74,444 73,069 72,519 71,670 74,435 73,295 71,558 2.67%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 4,001 4,000 4,001 4,007 4,001 2,997 -
Div Payout % - 106.61% 123.08% 168.78% 392.16% 68.61% 71.77% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 74,444 73,069 72,519 71,670 74,435 73,295 71,558 2.67%
NOSH 99,805 100,026 100,000 100,042 100,196 100,034 99,928 -0.08%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.65% 5.57% 6.62% 7.30% 7.06% 7.06% 6.28% -
ROE 2.06% 5.14% 4.48% 3.31% 1.37% 7.96% 5.84% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 20.14 67.38 49.08 32.48 14.44 82.56 66.60 -55.04%
EPS 1.54 3.75 3.25 2.37 1.02 5.83 4.18 -48.70%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 3.00 -
NAPS 0.7459 0.7305 0.7252 0.7164 0.7429 0.7327 0.7161 2.76%
Adjusted Per Share Value based on latest NOSH - 99,925
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 20.10 67.40 49.08 32.50 14.47 82.59 66.55 -55.08%
EPS 1.54 3.75 3.25 2.37 1.02 5.83 4.18 -48.70%
DPS 0.00 4.00 4.00 4.00 4.01 4.00 3.00 -
NAPS 0.7444 0.7307 0.7252 0.7167 0.7444 0.733 0.7156 2.67%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.52 0.50 0.55 0.72 0.45 0.50 0.45 -
P/RPS 2.58 0.74 1.12 2.22 3.12 0.61 0.68 143.85%
P/EPS 33.77 13.33 16.92 30.38 44.12 8.58 10.77 114.67%
EY 2.96 7.50 5.91 3.29 2.27 11.66 9.29 -53.44%
DY 0.00 8.00 7.27 5.56 8.89 8.00 6.67 -
P/NAPS 0.70 0.68 0.76 1.01 0.61 0.68 0.63 7.29%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 31/03/10 17/12/09 15/09/09 25/06/09 30/03/09 17/12/08 -
Price 0.56 0.51 0.48 0.52 0.50 0.40 0.37 -
P/RPS 2.78 0.76 0.98 1.60 3.46 0.48 0.56 191.86%
P/EPS 36.36 13.59 14.77 21.94 49.02 6.86 8.85 157.18%
EY 2.75 7.36 6.77 4.56 2.04 14.57 11.30 -61.12%
DY 0.00 7.84 8.33 7.69 8.00 10.00 8.11 -
P/NAPS 0.75 0.70 0.66 0.73 0.67 0.55 0.52 27.74%

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