[CYPARK] QoQ Quarter Result on 31-Jul-2011 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- -18.1%
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 43,602 42,267 42,725 35,220 40,978 42,608 36,312 12.98%
PBT 10,333 8,814 3,654 7,745 7,808 8,280 8,379 15.01%
Tax -2,543 -2,301 -1,237 -2,649 -1,586 -1,729 -2,995 -10.34%
NP 7,790 6,513 2,417 5,096 6,222 6,551 5,384 27.95%
-
NP to SH 7,790 6,513 2,417 5,096 6,222 6,551 5,384 27.95%
-
Tax Rate 24.61% 26.11% 33.85% 34.20% 20.31% 20.88% 35.74% -
Total Cost 35,812 35,754 40,308 30,124 34,756 36,057 30,928 10.27%
-
Net Worth 141,916 111,692 100,131 0 107,329 85,162 80,760 45.67%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - 3,526 -
Div Payout % - - - - - - 65.50% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 141,916 111,692 100,131 0 107,329 85,162 80,760 45.67%
NOSH 154,257 145,055 137,166 127,400 155,550 131,020 134,600 9.52%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 17.87% 15.41% 5.66% 14.47% 15.18% 15.38% 14.83% -
ROE 5.49% 5.83% 2.41% 0.00% 5.80% 7.69% 6.67% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 28.27 29.14 31.15 27.65 26.34 32.52 26.98 3.16%
EPS 5.05 4.49 1.67 3.51 4.00 5.00 4.00 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.62 -
NAPS 0.92 0.77 0.73 0.00 0.69 0.65 0.60 33.00%
Adjusted Per Share Value based on latest NOSH - 127,400
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 5.30 5.14 5.19 4.28 4.98 5.18 4.41 13.05%
EPS 0.95 0.79 0.29 0.62 0.76 0.80 0.65 28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.1725 0.1357 0.1217 0.00 0.1304 0.1035 0.0981 45.73%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.88 1.70 1.60 2.12 2.95 2.12 1.08 -
P/RPS 6.65 5.83 5.14 7.67 11.20 6.52 4.00 40.38%
P/EPS 37.23 37.86 90.80 53.00 73.75 42.40 27.00 23.90%
EY 2.69 2.64 1.10 1.89 1.36 2.36 3.70 -19.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
P/NAPS 2.04 2.21 2.19 0.00 4.28 3.26 1.80 8.71%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 30/12/11 29/09/11 28/06/11 28/03/11 30/12/10 -
Price 1.73 1.86 1.45 1.52 2.15 2.93 1.44 -
P/RPS 6.12 6.38 4.66 5.50 8.16 9.01 5.34 9.52%
P/EPS 34.26 41.43 82.29 38.00 53.75 58.60 36.00 -3.25%
EY 2.92 2.41 1.22 2.63 1.86 1.71 2.78 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 1.88 2.42 1.99 0.00 3.12 4.51 2.40 -15.03%

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