[CYL] QoQ 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- -43.97%
YoY- 54.64%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 17,093 15,449 14,660 15,469 17,957 15,221 14,816 10.00%
PBT 867 404 790 836 1,318 824 649 21.31%
Tax -100 -100 -128 -120 -40 -40 253 -
NP 767 304 662 716 1,278 784 902 -10.25%
-
NP to SH 767 304 662 716 1,278 784 902 -10.25%
-
Tax Rate 11.53% 24.75% 16.20% 14.35% 3.03% 4.85% -38.98% -
Total Cost 16,326 15,145 13,998 14,753 16,679 14,437 13,914 11.25%
-
Net Worth 74,870 74,110 76,279 77,590 76,870 79,600 78,810 -3.36%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 4,500 - - - 4,000 -
Div Payout % - - 679.76% - - - 443.46% -
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 76,279 77,590 76,870 79,600 78,810 -3.36%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
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 4.49% 1.97% 4.52% 4.63% 7.12% 5.15% 6.09% -
ROE 1.02% 0.41% 0.87% 0.92% 1.66% 0.98% 1.14% -
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 17.09 15.45 14.66 15.47 17.96 15.22 14.82 9.97%
EPS 0.77 0.30 0.66 0.72 1.28 0.78 0.90 -9.88%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 0.7487 0.7411 0.7628 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 17.09 15.45 14.66 15.47 17.96 15.22 14.82 9.97%
EPS 0.77 0.30 0.66 0.72 1.28 0.78 0.90 -9.88%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 0.7487 0.7411 0.7628 0.7759 0.7687 0.796 0.7881 -3.36%
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 3.04 3.37 3.27 3.04 3.23 3.28 3.17 -2.75%
P/EPS 67.80 171.05 72.51 65.64 45.38 63.78 52.11 19.19%
EY 1.48 0.58 1.38 1.52 2.20 1.57 1.92 -15.94%
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 3.16 3.40 3.55 3.23 2.62 3.55 3.31 -3.04%
P/EPS 70.40 172.70 78.55 69.83 36.78 68.88 54.32 18.88%
EY 1.42 0.58 1.27 1.43 2.72 1.45 1.84 -15.87%
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