[CYL] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -64.67%
YoY- -62.15%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 14,925 17,939 19,927 15,564 15,469 15,241 13,924 1.16%
PBT 225 1,634 1,693 521 836 513 684 -16.90%
Tax 0 -300 -500 -250 -120 -50 -50 -
NP 225 1,334 1,193 271 716 463 634 -15.84%
-
NP to SH 225 1,334 1,193 271 716 463 634 -15.84%
-
Tax Rate 0.00% 18.36% 29.53% 47.98% 14.35% 9.75% 7.31% -
Total Cost 14,700 16,605 18,734 15,293 14,753 14,778 13,290 1.69%
-
Net Worth 72,610 74,320 74,889 75,139 77,590 78,377 79,199 -1.43%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 2,000 3,000 - - - - - -
Div Payout % 888.89% 224.89% - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 72,610 74,320 74,889 75,139 77,590 78,377 79,199 -1.43%
NOSH 100,000 100,000 100,000 100,000 100,000 100,652 100,634 -0.10%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.51% 7.44% 5.99% 1.74% 4.63% 3.04% 4.55% -
ROE 0.31% 1.79% 1.59% 0.36% 0.92% 0.59% 0.80% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.93 17.94 19.93 15.56 15.47 15.14 13.84 1.27%
EPS 0.23 1.33 1.19 0.27 0.72 0.46 0.63 -15.44%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7261 0.7432 0.7489 0.7514 0.7759 0.7787 0.787 -1.33%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.93 17.94 19.93 15.56 15.47 15.24 13.92 1.17%
EPS 0.23 1.33 1.19 0.27 0.72 0.46 0.63 -15.44%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7261 0.7432 0.7489 0.7514 0.7759 0.7838 0.792 -1.43%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.855 0.735 0.60 0.53 0.47 0.445 0.52 -
P/RPS 5.73 4.10 3.01 3.41 3.04 2.94 3.76 7.26%
P/EPS 380.00 55.10 50.29 195.57 65.64 96.74 82.54 28.94%
EY 0.26 1.81 1.99 0.51 1.52 1.03 1.21 -22.58%
DY 2.34 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.99 0.80 0.71 0.61 0.57 0.66 10.15%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 18/12/15 19/12/14 19/12/13 13/12/12 08/12/11 17/12/10 -
Price 0.83 0.935 0.535 0.54 0.50 0.46 0.50 -
P/RPS 5.56 5.21 2.68 3.47 3.23 3.04 3.61 7.45%
P/EPS 368.89 70.09 44.84 199.26 69.83 100.00 79.37 29.15%
EY 0.27 1.43 2.23 0.50 1.43 1.00 1.26 -22.62%
DY 2.41 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.26 0.71 0.72 0.64 0.59 0.64 10.09%

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