[CYL] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -59.05%
YoY- 50.39%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 64,778 49,867 35,943 20,104 67,397 49,082 32,497 58.18%
PBT 4,064 2,840 2,156 1,637 4,054 3,250 2,371 43.08%
Tax -345 -200 -150 -100 -301 0 0 -
NP 3,719 2,640 2,006 1,537 3,753 3,250 2,371 34.88%
-
NP to SH 3,719 2,640 2,006 1,537 3,753 3,250 2,371 34.88%
-
Tax Rate 8.49% 7.04% 6.96% 6.11% 7.42% 0.00% 0.00% -
Total Cost 61,059 47,227 33,937 18,567 63,644 45,832 30,126 59.94%
-
Net Worth 79,791 78,699 70,918 74,444 73,069 72,519 71,670 7.39%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 4,001 - - - 4,001 4,000 4,001 0.00%
Div Payout % 107.58% - - - 106.61% 123.08% 168.78% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 79,791 78,699 70,918 74,444 73,069 72,519 71,670 7.39%
NOSH 100,026 99,999 99,800 99,805 100,026 100,000 100,042 -0.01%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 5.74% 5.29% 5.58% 7.65% 5.57% 6.62% 7.30% -
ROE 4.66% 3.35% 2.83% 2.06% 5.14% 4.48% 3.31% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 64.76 49.87 36.01 20.14 67.38 49.08 32.48 58.21%
EPS 3.72 2.64 2.01 1.54 3.75 3.25 2.37 34.95%
DPS 4.00 0.00 0.00 0.00 4.00 4.00 4.00 0.00%
NAPS 0.7977 0.787 0.7106 0.7459 0.7305 0.7252 0.7164 7.40%
Adjusted Per Share Value based on latest NOSH - 99,805
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 64.78 49.87 35.94 20.10 67.40 49.08 32.50 58.18%
EPS 3.72 2.64 2.01 1.54 3.75 3.25 2.37 34.95%
DPS 4.00 0.00 0.00 0.00 4.00 4.00 4.00 0.00%
NAPS 0.7979 0.787 0.7092 0.7444 0.7307 0.7252 0.7167 7.39%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.52 0.52 0.69 0.52 0.50 0.55 0.72 -
P/RPS 0.80 1.04 1.92 2.58 0.74 1.12 2.22 -49.26%
P/EPS 13.99 19.70 34.33 33.77 13.33 16.92 30.38 -40.28%
EY 7.15 5.08 2.91 2.96 7.50 5.91 3.29 67.54%
DY 7.69 0.00 0.00 0.00 8.00 7.27 5.56 24.06%
P/NAPS 0.65 0.66 0.97 0.70 0.68 0.76 1.01 -25.39%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 17/12/10 28/09/10 28/06/10 31/03/10 17/12/09 15/09/09 -
Price 0.50 0.50 0.52 0.56 0.51 0.48 0.52 -
P/RPS 0.77 1.00 1.44 2.78 0.76 0.98 1.60 -38.50%
P/EPS 13.45 18.94 25.87 36.36 13.59 14.77 21.94 -27.77%
EY 7.44 5.28 3.87 2.75 7.36 6.77 4.56 38.46%
DY 8.00 0.00 0.00 0.00 7.84 8.33 7.69 2.66%
P/NAPS 0.63 0.64 0.73 0.75 0.70 0.66 0.73 -9.33%

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