[CYPARK] QoQ Cumulative Quarter Result on 31-Jan-2015 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015 [#1]
Profit Trend
QoQ- -78.63%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 251,853 196,113 134,669 59,922 238,795 189,319 120,381 63.35%
PBT 50,872 40,351 25,832 9,709 42,999 35,150 22,276 73.15%
Tax -7,379 -5,024 -2,750 -1,173 -3,057 -1,623 -895 306.55%
NP 43,493 35,327 23,082 8,536 39,942 33,527 21,381 60.33%
-
NP to SH 43,493 35,327 23,082 8,536 39,942 33,527 21,381 60.33%
-
Tax Rate 14.51% 12.45% 10.65% 12.08% 7.11% 4.62% 4.02% -
Total Cost 208,360 160,786 111,587 51,386 198,853 155,792 99,000 64.00%
-
Net Worth 331,495 315,491 312,402 295,023 266,893 248,281 242,557 23.08%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 331,495 315,491 312,402 295,023 266,893 248,281 242,557 23.08%
NOSH 209,807 200,949 198,982 196,682 184,064 181,227 179,672 10.85%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 17.27% 18.01% 17.14% 14.25% 16.73% 17.71% 17.76% -
ROE 13.12% 11.20% 7.39% 2.89% 14.97% 13.50% 8.81% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 120.04 97.59 67.68 30.47 129.73 104.47 67.00 47.35%
EPS 20.73 17.58 11.60 4.34 21.70 18.50 11.90 44.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.57 1.50 1.45 1.37 1.35 11.02%
Adjusted Per Share Value based on latest NOSH - 196,682
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 30.61 23.83 16.37 7.28 29.02 23.01 14.63 63.36%
EPS 5.29 4.29 2.81 1.04 4.85 4.07 2.60 60.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.3834 0.3797 0.3585 0.3244 0.3017 0.2948 23.08%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.76 1.77 1.87 1.85 2.60 2.74 2.90 -
P/RPS 1.47 1.81 2.76 6.07 2.00 2.62 4.33 -51.23%
P/EPS 8.49 10.07 16.12 42.63 11.98 14.81 24.37 -50.39%
EY 11.78 9.93 6.20 2.35 8.35 6.75 4.10 101.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.19 1.23 1.79 2.00 2.15 -35.56%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 29/09/14 30/06/14 -
Price 1.85 1.70 1.69 1.79 2.15 2.65 2.79 -
P/RPS 1.54 1.74 2.50 5.88 1.66 2.54 4.16 -48.34%
P/EPS 8.92 9.67 14.57 41.24 9.91 14.32 23.45 -47.40%
EY 11.21 10.34 6.86 2.42 10.09 6.98 4.27 89.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 1.08 1.19 1.48 1.93 2.07 -31.56%

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