[CYL] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -27.63%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL'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 76,080 74,266 71,292 63,170 64,129 65,084 61,796 14.82%
PBT 6,769 6,768 5,148 1,715 2,389 2,542 1,616 159.17%
Tax -1,713 -1,570 -1,140 -508 -600 -400 -400 163.01%
NP 5,056 5,198 4,008 1,207 1,789 2,142 1,216 157.90%
-
NP to SH 5,056 5,198 4,008 1,295 1,789 2,142 1,216 157.90%
-
Tax Rate 25.31% 23.20% 22.14% 29.62% 25.12% 15.74% 24.75% -
Total Cost 71,024 69,068 67,284 61,963 62,340 62,942 60,580 11.15%
-
Net Worth 74,889 73,699 72,100 73,262 75,139 74,870 74,110 0.69%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - 4,008 - - - -
Div Payout % - - - 309.57% - - - -
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 74,889 73,699 72,100 73,262 75,139 74,870 74,110 0.69%
NOSH 100,000 100,000 100,000 100,222 100,000 100,000 100,000 0.00%
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 6.65% 7.00% 5.62% 1.91% 2.79% 3.29% 1.97% -
ROE 6.75% 7.05% 5.56% 1.77% 2.38% 2.86% 1.64% -
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 76.08 74.27 71.29 63.03 64.13 65.08 61.80 14.82%
EPS 5.05 5.20 4.00 1.29 1.79 2.14 1.20 159.97%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7489 0.737 0.721 0.731 0.7514 0.7487 0.7411 0.69%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 76.08 74.27 71.29 63.17 64.13 65.08 61.80 14.82%
EPS 5.05 5.20 4.00 1.30 1.79 2.14 1.20 159.97%
DPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
NAPS 0.7489 0.737 0.721 0.7326 0.7514 0.7487 0.7411 0.69%
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 0.60 0.60 0.59 0.505 0.53 0.52 0.52 -
P/RPS 0.79 0.81 0.83 0.80 0.83 0.80 0.84 -3.99%
P/EPS 11.87 11.54 14.72 39.08 29.62 24.28 42.76 -57.34%
EY 8.43 8.66 6.79 2.56 3.38 4.12 2.34 134.45%
DY 0.00 0.00 0.00 7.92 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.82 0.69 0.71 0.69 0.70 9.28%
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 19/12/14 29/09/14 24/06/14 25/03/14 19/12/13 23/09/13 25/06/13 -
Price 0.535 0.57 0.535 0.595 0.54 0.54 0.525 -
P/RPS 0.70 0.77 0.75 0.94 0.84 0.83 0.85 -12.10%
P/EPS 10.58 10.97 13.35 46.05 30.18 25.21 43.17 -60.73%
EY 9.45 9.12 7.49 2.17 3.31 3.97 2.32 154.40%
DY 0.00 0.00 0.00 6.72 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.74 0.81 0.72 0.72 0.71 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