[CYL] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -88.57%
YoY- -51.98%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 63,814 47,431 30,764 14,673 56,909 44,773 29,847 65.58%
PBT 4,265 3,115 2,118 969 8,498 6,774 4,239 0.40%
Tax -495 -422 -287 -144 -1,280 -857 -475 2.77%
NP 3,770 2,693 1,831 825 7,218 5,917 3,764 0.10%
-
NP to SH 3,770 2,693 1,831 825 7,218 5,917 3,764 0.10%
-
Tax Rate 11.61% 13.55% 13.55% 14.86% 15.06% 12.65% 11.21% -
Total Cost 60,044 44,738 28,933 13,848 49,691 38,856 26,083 73.90%
-
Net Worth 60,000 59,065 59,032 57,650 56,282 55,041 54,466 6.63%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 750 750 - - 1,313 1,307 1,293 -30.33%
Div Payout % 19.89% 27.88% - - 18.19% 22.09% 34.37% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 60,000 59,065 59,032 57,650 56,282 55,041 54,466 6.63%
NOSH 100,000 100,111 100,054 99,397 98,741 98,289 97,260 1.86%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.91% 5.68% 5.95% 5.62% 12.68% 13.22% 12.61% -
ROE 6.28% 4.56% 3.10% 1.43% 12.82% 10.75% 6.91% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 63.81 47.38 30.75 14.76 57.63 45.55 30.69 62.54%
EPS 3.77 2.69 1.83 0.83 7.31 6.02 3.87 -1.72%
DPS 0.75 0.75 0.00 0.00 1.33 1.33 1.33 -31.62%
NAPS 0.60 0.59 0.59 0.58 0.57 0.56 0.56 4.68%
Adjusted Per Share Value based on latest NOSH - 99,397
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 63.81 47.43 30.76 14.67 56.91 44.77 29.85 65.56%
EPS 3.77 2.69 1.83 0.83 7.22 5.92 3.76 0.17%
DPS 0.75 0.75 0.00 0.00 1.31 1.31 1.29 -30.22%
NAPS 0.60 0.5907 0.5903 0.5765 0.5628 0.5504 0.5447 6.62%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.49 0.48 0.52 0.58 0.73 0.70 0.61 -
P/RPS 0.77 1.01 1.69 3.93 1.27 1.54 1.99 -46.74%
P/EPS 13.00 17.84 28.42 69.88 9.99 11.63 15.76 -11.99%
EY 7.69 5.60 3.52 1.43 10.01 8.60 6.34 13.66%
DY 1.53 1.56 0.00 0.00 1.82 1.90 2.18 -20.94%
P/NAPS 0.82 0.81 0.88 1.00 1.28 1.25 1.09 -17.21%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 30/09/03 -
Price 0.49 0.57 0.50 0.50 0.70 0.72 0.58 -
P/RPS 0.77 1.20 1.63 3.39 1.21 1.58 1.89 -44.89%
P/EPS 13.00 21.19 27.32 60.24 9.58 11.96 14.99 -9.01%
EY 7.69 4.72 3.66 1.66 10.44 8.36 6.67 9.90%
DY 1.53 1.32 0.00 0.00 1.90 1.85 2.29 -23.48%
P/NAPS 0.82 0.97 0.85 0.86 1.23 1.29 1.04 -14.59%

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