[CYL] QoQ Quarter Result on 30-Apr-2009 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -38.25%
YoY- -18.37%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 18,315 16,585 18,030 14,467 16,041 22,987 22,528 -12.85%
PBT 802 879 1,349 1,022 1,044 1,396 1,829 -42.19%
Tax -301 0 0 0 611 -200 -100 108.05%
NP 501 879 1,349 1,022 1,655 1,196 1,729 -56.11%
-
NP to SH 501 879 1,349 1,022 1,655 1,196 1,729 -56.11%
-
Tax Rate 37.53% 0.00% 0.00% 0.00% -58.52% 14.33% 5.47% -
Total Cost 17,814 15,706 16,681 13,445 14,386 21,791 20,799 -9.78%
-
Net Worth 73,196 72,437 71,586 74,435 73,049 71,371 70,379 2.64%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 4,008 - - 4,007 3,987 - - -
Div Payout % 800.00% - - 392.16% 240.96% - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 73,196 72,437 71,586 74,435 73,049 71,371 70,379 2.64%
NOSH 100,200 99,886 99,925 100,196 99,698 99,666 99,942 0.17%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.74% 5.30% 7.48% 7.06% 10.32% 5.20% 7.67% -
ROE 0.68% 1.21% 1.88% 1.37% 2.27% 1.68% 2.46% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 18.28 16.60 18.04 14.44 16.09 23.06 22.54 -13.00%
EPS 0.50 0.88 1.35 1.02 1.66 1.20 1.73 -56.18%
DPS 4.00 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.7305 0.7252 0.7164 0.7429 0.7327 0.7161 0.7042 2.46%
Adjusted Per Share Value based on latest NOSH - 100,196
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 18.32 16.59 18.03 14.47 16.04 22.99 22.53 -12.84%
EPS 0.50 0.88 1.35 1.02 1.66 1.20 1.73 -56.18%
DPS 4.01 0.00 0.00 4.01 3.99 0.00 0.00 -
NAPS 0.732 0.7244 0.7159 0.7444 0.7305 0.7137 0.7038 2.64%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.50 0.55 0.72 0.45 0.50 0.45 0.41 -
P/RPS 2.74 3.31 3.99 3.12 3.11 1.95 1.82 31.25%
P/EPS 100.00 62.50 53.33 44.12 30.12 37.50 23.70 160.43%
EY 1.00 1.60 1.88 2.27 3.32 2.67 4.22 -61.60%
DY 8.00 0.00 0.00 8.89 8.00 0.00 0.00 -
P/NAPS 0.68 0.76 1.01 0.61 0.68 0.63 0.58 11.15%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 17/12/09 15/09/09 25/06/09 30/03/09 17/12/08 16/09/08 -
Price 0.51 0.48 0.52 0.50 0.40 0.37 0.50 -
P/RPS 2.79 2.89 2.88 3.46 2.49 1.60 2.22 16.40%
P/EPS 102.00 54.55 38.52 49.02 24.10 30.83 28.90 131.27%
EY 0.98 1.83 2.60 2.04 4.15 3.24 3.46 -56.77%
DY 7.84 0.00 0.00 8.00 10.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.73 0.67 0.55 0.52 0.71 -0.93%

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