[CYL] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -74.81%
YoY- -2.95%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 82,588 66,548 43,561 21,033 78,195 57,353 38,454 66.07%
PBT 5,621 4,577 3,181 1,352 4,649 3,382 2,393 76.24%
Tax 211 -400 -200 -100 322 -375 -250 -
NP 5,832 4,177 2,981 1,252 4,971 3,007 2,143 94.33%
-
NP to SH 5,832 4,177 2,981 1,252 4,971 3,007 2,143 94.33%
-
Tax Rate -3.75% 8.74% 6.29% 7.40% -6.93% 11.09% 10.45% -
Total Cost 76,756 62,371 40,580 19,781 73,224 54,346 36,311 64.33%
-
Net Worth 73,295 71,558 70,443 71,804 70,453 67,932 67,093 6.04%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 4,001 2,997 - - 3,000 2,997 3,004 20.94%
Div Payout % 68.61% 71.77% - - 60.36% 99.67% 140.19% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 73,295 71,558 70,443 71,804 70,453 67,932 67,093 6.04%
NOSH 100,034 99,928 100,033 100,160 100,018 99,900 100,140 -0.07%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 7.06% 6.28% 6.84% 5.95% 6.36% 5.24% 5.57% -
ROE 7.96% 5.84% 4.23% 1.74% 7.06% 4.43% 3.19% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 82.56 66.60 43.55 21.00 78.18 57.41 38.40 66.19%
EPS 5.83 4.18 2.98 1.25 4.97 3.01 2.14 94.46%
DPS 4.00 3.00 0.00 0.00 3.00 3.00 3.00 21.03%
NAPS 0.7327 0.7161 0.7042 0.7169 0.7044 0.68 0.67 6.11%
Adjusted Per Share Value based on latest NOSH - 100,160
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 82.59 66.55 43.56 21.03 78.20 57.35 38.45 66.09%
EPS 5.83 4.18 2.98 1.25 4.97 3.01 2.14 94.46%
DPS 4.00 3.00 0.00 0.00 3.00 3.00 3.00 21.03%
NAPS 0.733 0.7156 0.7044 0.718 0.7045 0.6793 0.6709 6.05%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.50 0.45 0.41 0.40 0.20 0.45 0.62 -
P/RPS 0.61 0.68 0.94 1.90 0.26 0.78 1.61 -47.48%
P/EPS 8.58 10.77 13.76 32.00 4.02 14.95 28.97 -55.40%
EY 11.66 9.29 7.27 3.13 24.85 6.69 3.45 124.37%
DY 8.00 6.67 0.00 0.00 15.00 6.67 4.84 39.58%
P/NAPS 0.68 0.63 0.58 0.56 0.28 0.66 0.93 -18.76%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 17/12/08 16/09/08 25/06/08 31/03/08 18/12/07 26/09/07 -
Price 0.40 0.37 0.50 0.43 0.38 0.42 0.46 -
P/RPS 0.48 0.56 1.15 2.05 0.49 0.73 1.20 -45.56%
P/EPS 6.86 8.85 16.78 34.40 7.65 13.95 21.50 -53.14%
EY 14.57 11.30 5.96 2.91 13.08 7.17 4.65 113.38%
DY 10.00 8.11 0.00 0.00 7.89 7.14 6.52 32.82%
P/NAPS 0.55 0.52 0.71 0.60 0.54 0.62 0.69 -13.97%

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