[CYL] QoQ Quarter Result on 31-Jul-2004 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 21.94%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 16,644 16,383 16,667 16,091 14,673 12,136 14,926 7.54%
PBT 931 1,150 997 1,149 969 1,724 2,535 -48.74%
Tax -150 -73 -135 -143 -144 -423 -382 -46.40%
NP 781 1,077 862 1,006 825 1,301 2,153 -49.16%
-
NP to SH 781 1,077 862 1,006 825 1,301 2,153 -49.16%
-
Tax Rate 16.11% 6.35% 13.54% 12.45% 14.86% 24.54% 15.07% -
Total Cost 15,863 15,306 15,805 15,085 13,848 10,835 12,773 15.55%
-
Net Worth 61,078 59,833 59,137 58,766 57,650 57,043 56,078 5.86%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - 751 - - - - -
Div Payout % - - 87.21% - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 61,078 59,833 59,137 58,766 57,650 57,043 56,078 5.86%
NOSH 100,128 99,722 100,232 99,603 99,397 100,076 100,139 -0.00%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.69% 6.57% 5.17% 6.25% 5.62% 10.72% 14.42% -
ROE 1.28% 1.80% 1.46% 1.71% 1.43% 2.28% 3.84% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 16.62 16.43 16.63 16.15 14.76 12.13 14.91 7.51%
EPS 0.78 1.08 0.86 1.01 0.83 1.30 2.15 -49.16%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.59 0.58 0.57 0.56 5.87%
Adjusted Per Share Value based on latest NOSH - 99,603
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 16.64 16.38 16.67 16.09 14.67 12.14 14.93 7.50%
EPS 0.78 1.08 0.86 1.01 0.83 1.30 2.15 -49.16%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.6108 0.5983 0.5914 0.5877 0.5765 0.5704 0.5608 5.86%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.43 0.49 0.48 0.52 0.58 0.73 0.70 -
P/RPS 2.59 2.98 2.89 3.22 3.93 6.02 4.70 -32.80%
P/EPS 55.13 45.37 55.81 51.49 69.88 56.15 32.56 42.10%
EY 1.81 2.20 1.79 1.94 1.43 1.78 3.07 -29.71%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.81 0.88 1.00 1.28 1.25 -32.08%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 28/03/05 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 -
Price 0.40 0.49 0.57 0.50 0.50 0.70 0.72 -
P/RPS 2.41 2.98 3.43 3.10 3.39 5.77 4.83 -37.11%
P/EPS 51.28 45.37 66.28 49.50 60.24 53.85 33.49 32.88%
EY 1.95 2.20 1.51 2.02 1.66 1.86 2.99 -24.81%
DY 0.00 0.00 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.97 0.85 0.86 1.23 1.29 -36.05%

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