[CYPARK] QoQ Cumulative Quarter Result on 31-Oct-2012 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 24.16%
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 163,898 110,210 50,971 195,826 139,706 85,869 42,267 147.02%
PBT 31,263 19,474 7,047 34,227 27,519 18,948 8,814 132.75%
Tax -4,272 -2,345 -448 -8,720 -6,975 -4,843 -2,301 51.11%
NP 26,991 17,129 6,599 25,507 20,544 14,105 6,513 158.22%
-
NP to SH 26,991 17,129 6,599 25,507 20,544 14,105 6,513 158.22%
-
Tax Rate 13.66% 12.04% 6.36% 25.48% 25.35% 25.56% 26.11% -
Total Cost 136,907 93,081 44,372 170,319 119,162 71,764 35,754 144.95%
-
Net Worth 186,811 169,530 159,782 151,129 146,302 141,820 111,692 40.94%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 186,811 169,530 159,782 151,129 146,302 141,820 111,692 40.94%
NOSH 161,044 159,934 159,782 154,214 154,002 154,153 145,055 7.22%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 16.47% 15.54% 12.95% 13.03% 14.71% 16.43% 15.41% -
ROE 14.45% 10.10% 4.13% 16.88% 14.04% 9.95% 5.83% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 101.77 68.91 31.90 126.98 90.72 55.70 29.14 130.36%
EPS 16.76 10.71 4.13 16.54 13.34 9.15 4.49 140.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.00 0.98 0.95 0.92 0.77 31.44%
Adjusted Per Share Value based on latest NOSH - 154,130
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 19.92 13.39 6.19 23.80 16.98 10.44 5.14 146.93%
EPS 3.28 2.08 0.80 3.10 2.50 1.71 0.79 158.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.206 0.1942 0.1837 0.1778 0.1724 0.1357 40.96%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.02 1.73 1.56 1.59 1.81 1.88 1.70 -
P/RPS 1.98 2.51 4.89 1.25 2.00 3.37 5.83 -51.35%
P/EPS 12.05 16.15 37.77 9.61 13.57 20.55 37.86 -53.41%
EY 8.30 6.19 2.65 10.40 7.37 4.87 2.64 114.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.63 1.56 1.62 1.91 2.04 2.21 -14.74%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 29/03/12 -
Price 2.02 1.99 1.62 1.60 1.63 1.73 1.86 -
P/RPS 1.98 2.89 5.08 1.26 1.80 3.11 6.38 -54.19%
P/EPS 12.05 18.58 39.23 9.67 12.22 18.91 41.43 -56.13%
EY 8.30 5.38 2.55 10.34 8.18 5.29 2.41 128.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.88 1.62 1.63 1.72 1.88 2.42 -19.75%

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