[CYPARK] QoQ Annualized Quarter Result on 31-Jan-2014 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- -13.91%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 238,795 252,425 240,762 205,856 220,665 218,530 220,420 5.46%
PBT 42,999 46,866 44,552 32,376 43,082 41,684 38,948 6.79%
Tax -3,057 -2,164 -1,790 -1,448 -7,158 -5,696 -4,690 -24.76%
NP 39,942 44,702 42,762 30,928 35,924 35,988 34,258 10.74%
-
NP to SH 39,942 44,702 42,762 30,928 35,924 35,988 34,258 10.74%
-
Tax Rate 7.11% 4.62% 4.02% 4.47% 16.61% 13.66% 12.04% -
Total Cost 198,853 207,722 198,000 174,928 184,741 182,542 186,162 4.48%
-
Net Worth 266,893 248,281 242,557 227,306 202,861 186,811 169,530 35.21%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 266,893 248,281 242,557 227,306 202,861 186,811 169,530 35.21%
NOSH 184,064 181,227 179,672 178,981 164,927 161,044 159,934 9.79%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 16.73% 17.71% 17.76% 15.02% 16.28% 16.47% 15.54% -
ROE 14.97% 18.00% 17.63% 13.61% 17.71% 19.26% 20.21% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 129.73 139.29 134.00 115.02 133.79 135.70 137.82 -3.94%
EPS 21.70 24.67 23.80 17.28 21.79 22.35 21.42 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.35 1.27 1.23 1.16 1.06 23.15%
Adjusted Per Share Value based on latest NOSH - 178,981
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 80.58 85.17 81.24 69.46 74.46 73.74 74.37 5.47%
EPS 13.48 15.08 14.43 10.44 12.12 12.14 11.56 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.8378 0.8184 0.767 0.6845 0.6303 0.572 35.22%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.60 2.74 2.90 2.16 2.12 2.02 1.73 -
P/RPS 2.00 1.97 2.16 1.88 1.58 1.49 1.26 35.95%
P/EPS 11.98 11.11 12.18 12.50 9.73 9.04 8.08 29.93%
EY 8.35 9.00 8.21 8.00 10.27 11.06 12.38 -23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.00 2.15 1.70 1.72 1.74 1.63 6.42%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/12/14 29/09/14 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.15 2.65 2.79 2.79 2.55 2.02 1.99 -
P/RPS 1.66 1.90 2.08 2.43 1.91 1.49 1.44 9.91%
P/EPS 9.91 10.74 11.72 16.15 11.71 9.04 9.29 4.38%
EY 10.09 9.31 8.53 6.19 8.54 11.06 10.76 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.93 2.07 2.20 2.07 1.74 1.88 -14.70%

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