[CYL] QoQ Cumulative Quarter Result on 30-Apr-2020 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- 114.87%
YoY- -14.66%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 41,154 31,060 19,187 8,913 41,443 33,825 22,950 47.33%
PBT 1,501 1,812 1,188 419 477 635 499 107.68%
Tax 105 -300 -150 0 -319 0 0 -
NP 1,606 1,512 1,038 419 158 635 499 117.21%
-
NP to SH 1,643 1,512 1,038 419 195 635 499 120.52%
-
Tax Rate -7.00% 16.56% 12.63% 0.00% 66.88% 0.00% 0.00% -
Total Cost 39,548 29,548 18,149 8,494 41,285 33,190 22,451 45.60%
-
Net Worth 64,920 65,289 64,819 64,200 63,779 63,289 63,160 1.84%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 500 - - - 500 - - -
Div Payout % 30.43% - - - 256.41% - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 64,920 65,289 64,819 64,200 63,779 63,289 63,160 1.84%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 3.90% 4.87% 5.41% 4.70% 0.38% 1.88% 2.17% -
ROE 2.53% 2.32% 1.60% 0.65% 0.31% 1.00% 0.79% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 41.15 31.06 19.19 8.91 41.44 33.83 22.95 47.32%
EPS 1.61 1.51 1.04 0.42 0.16 0.63 0.50 117.28%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.6492 0.6529 0.6482 0.642 0.6378 0.6329 0.6316 1.84%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 41.15 31.06 19.19 8.91 41.44 33.83 22.95 47.32%
EPS 1.61 1.51 1.04 0.42 0.16 0.63 0.50 117.28%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.6492 0.6529 0.6482 0.642 0.6378 0.6329 0.6316 1.84%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.475 0.34 0.32 0.30 0.34 0.355 0.435 -
P/RPS 1.15 1.09 1.67 3.37 0.82 1.05 1.90 -28.33%
P/EPS 28.91 22.49 30.83 71.60 174.36 55.91 87.17 -51.92%
EY 3.46 4.45 3.24 1.40 0.57 1.79 1.15 107.71%
DY 1.05 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.73 0.52 0.49 0.47 0.53 0.56 0.69 3.81%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/03/21 21/12/20 28/09/20 23/06/20 26/03/20 16/12/19 17/09/19 -
Price 0.74 0.47 0.385 0.29 0.31 0.34 0.38 -
P/RPS 1.80 1.51 2.01 3.25 0.75 1.01 1.66 5.52%
P/EPS 45.04 31.08 37.09 69.21 158.97 53.54 76.15 -29.42%
EY 2.22 3.22 2.70 1.44 0.63 1.87 1.31 41.91%
DY 0.68 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.14 0.72 0.59 0.45 0.49 0.54 0.60 53.10%

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