[CYL] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 34.72%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 32,542 15,449 63,306 48,647 33,178 15,221 61,645 -34.70%
PBT 1,271 404 3,767 2,978 2,142 824 2,998 -43.59%
Tax -200 -100 -314 -200 -80 -40 3 -
NP 1,071 304 3,453 2,778 2,062 784 3,001 -49.71%
-
NP to SH 1,071 304 3,489 2,778 2,062 784 3,001 -49.71%
-
Tax Rate 15.74% 24.75% 8.34% 6.72% 3.73% 4.85% -0.10% -
Total Cost 31,471 15,145 59,853 45,869 31,116 14,437 58,644 -33.98%
-
Net Worth 74,870 74,110 75,422 77,590 76,870 79,600 78,836 -3.38%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 4,448 - - - 4,001 -
Div Payout % - - 127.49% - - - 133.33% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 74,870 74,110 75,422 77,590 76,870 79,600 78,836 -3.38%
NOSH 100,000 100,000 98,850 100,000 100,000 100,000 100,033 -0.02%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.29% 1.97% 5.45% 5.71% 6.21% 5.15% 4.87% -
ROE 1.43% 0.41% 4.63% 3.58% 2.68% 0.98% 3.81% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 32.54 15.45 64.04 48.65 33.18 15.22 61.62 -34.69%
EPS 1.07 0.30 3.49 2.78 2.06 0.78 3.04 -50.18%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 0.7487 0.7411 0.763 0.7759 0.7687 0.796 0.7881 -3.36%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 32.54 15.45 63.31 48.65 33.18 15.22 61.65 -34.71%
EPS 1.07 0.30 3.49 2.78 2.06 0.78 3.00 -49.73%
DPS 0.00 0.00 4.45 0.00 0.00 0.00 4.00 -
NAPS 0.7487 0.7411 0.7542 0.7759 0.7687 0.796 0.7884 -3.38%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.52 0.52 0.48 0.47 0.58 0.50 0.47 -
P/RPS 1.60 3.37 0.75 0.97 1.75 3.28 0.76 64.33%
P/EPS 48.55 171.05 13.60 16.92 28.13 63.78 15.67 112.67%
EY 2.06 0.58 7.35 5.91 3.56 1.57 6.38 -52.96%
DY 0.00 0.00 9.38 0.00 0.00 0.00 8.51 -
P/NAPS 0.69 0.70 0.63 0.61 0.75 0.63 0.60 9.77%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 23/09/13 25/06/13 29/03/13 13/12/12 26/09/12 26/06/12 27/03/12 -
Price 0.54 0.525 0.52 0.50 0.47 0.54 0.49 -
P/RPS 1.66 3.40 0.81 1.03 1.42 3.55 0.80 62.75%
P/EPS 50.42 172.70 14.73 18.00 22.79 68.88 16.33 112.18%
EY 1.98 0.58 6.79 5.56 4.39 1.45 6.12 -52.90%
DY 0.00 0.00 8.65 0.00 0.00 0.00 8.16 -
P/NAPS 0.72 0.71 0.68 0.64 0.61 0.68 0.62 10.49%

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