[CYL] QoQ Cumulative Quarter Result on 31-Jan-2011 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 40.87%
YoY- -0.91%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 46,830 31,589 15,752 64,778 49,867 35,943 20,104 75.45%
PBT 2,349 1,836 854 4,064 2,840 2,156 1,637 27.13%
Tax -250 -200 -100 -345 -200 -150 -100 83.89%
NP 2,099 1,636 754 3,719 2,640 2,006 1,537 23.02%
-
NP to SH 2,099 1,636 754 3,719 2,640 2,006 1,537 23.02%
-
Tax Rate 10.64% 10.89% 11.71% 8.49% 7.04% 6.96% 6.11% -
Total Cost 44,731 29,953 14,998 61,059 47,227 33,937 18,567 79.42%
-
Net Worth 77,832 77,221 80,929 79,791 78,699 70,918 74,444 3.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - 4,001 - - - -
Div Payout % - - - 107.58% - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 77,832 77,221 80,929 79,791 78,699 70,918 74,444 3.00%
NOSH 99,952 99,756 100,533 100,026 99,999 99,800 99,805 0.09%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 4.48% 5.18% 4.79% 5.74% 5.29% 5.58% 7.65% -
ROE 2.70% 2.12% 0.93% 4.66% 3.35% 2.83% 2.06% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 46.85 31.67 15.67 64.76 49.87 36.01 20.14 75.29%
EPS 2.10 1.64 0.75 3.72 2.64 2.01 1.54 22.90%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7787 0.7741 0.805 0.7977 0.787 0.7106 0.7459 2.90%
Adjusted Per Share Value based on latest NOSH - 100,092
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 46.83 31.59 15.75 64.78 49.87 35.94 20.10 75.47%
EPS 2.10 1.64 0.75 3.72 2.64 2.01 1.54 22.90%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7783 0.7722 0.8093 0.7979 0.787 0.7092 0.7444 3.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.445 0.57 0.52 0.52 0.52 0.69 0.52 -
P/RPS 0.95 1.80 3.32 0.80 1.04 1.92 2.58 -48.53%
P/EPS 21.19 34.76 69.33 13.99 19.70 34.33 33.77 -26.64%
EY 4.72 2.88 1.44 7.15 5.08 2.91 2.96 36.37%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.57 0.74 0.65 0.65 0.66 0.97 0.70 -12.76%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 08/12/11 27/09/11 28/06/11 30/03/11 17/12/10 28/09/10 28/06/10 -
Price 0.46 0.44 0.57 0.50 0.50 0.52 0.56 -
P/RPS 0.98 1.39 3.64 0.77 1.00 1.44 2.78 -50.00%
P/EPS 21.90 26.83 76.00 13.45 18.94 25.87 36.36 -28.61%
EY 4.57 3.73 1.32 7.44 5.28 3.87 2.75 40.16%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.71 0.63 0.64 0.73 0.75 -14.74%

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