[CYL] YoY Cumulative Quarter Result on 30-Apr-2002 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 16,644 14,673 13,878 0 -
PBT 931 969 1,824 0 -
Tax -150 -144 -106 0 -
NP 781 825 1,718 0 -
-
NP to SH 781 825 1,718 0 -
-
Tax Rate 16.11% 14.86% 5.81% - -
Total Cost 15,863 13,848 12,160 0 -
-
Net Worth 61,078 57,650 54,102 0 -
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - 597 - -
Div Payout % - - 34.81% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 61,078 57,650 54,102 0 -
NOSH 100,128 99,397 94,917 0 -
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 4.69% 5.62% 12.38% 0.00% -
ROE 1.28% 1.43% 3.18% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 16.62 14.76 14.62 0.00 -
EPS 0.78 0.83 1.81 0.00 -
DPS 0.00 0.00 0.63 0.00 -
NAPS 0.61 0.58 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 16.64 14.67 13.88 0.00 -
EPS 0.78 0.83 1.72 0.00 -
DPS 0.00 0.00 0.60 0.00 -
NAPS 0.6108 0.5765 0.541 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 29/04/05 30/04/04 30/04/03 - -
Price 0.43 0.58 0.58 0.00 -
P/RPS 2.59 3.93 3.97 0.00 -
P/EPS 55.13 69.88 32.04 0.00 -
EY 1.81 1.43 3.12 0.00 -
DY 0.00 0.00 1.09 0.00 -
P/NAPS 0.70 1.00 1.02 0.00 -
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 29/06/05 21/06/04 20/06/03 - -
Price 0.40 0.50 0.56 0.00 -
P/RPS 2.41 3.39 3.83 0.00 -
P/EPS 51.28 60.24 30.94 0.00 -
EY 1.95 1.66 3.23 0.00 -
DY 0.00 0.00 1.13 0.00 -
P/NAPS 0.66 0.86 0.98 0.00 -

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