[CYL] QoQ Cumulative Quarter Result on 31-Jul-2021 [#2]

Announcement Date
20-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -634.29%
YoY- -199.04%
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 13,782 49,312 35,910 23,854 12,665 41,154 31,060 -41.91%
PBT 620 1,218 851 -1,028 -140 1,501 1,812 -51.17%
Tax -85 134 578 0 0 105 -300 -56.96%
NP 535 1,352 1,429 -1,028 -140 1,606 1,512 -50.06%
-
NP to SH 535 1,389 1,429 -1,028 -140 1,643 1,512 -50.06%
-
Tax Rate 13.71% -11.00% -67.92% - - -7.00% 16.56% -
Total Cost 13,247 47,960 34,481 24,882 12,805 39,548 29,548 -41.50%
-
Net Worth 64,050 63,510 64,050 63,889 64,780 64,920 65,289 -1.27%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - 1,000 500 - - 500 - -
Div Payout % - 71.99% 34.99% - - 30.43% - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 64,050 63,510 64,050 63,889 64,780 64,920 65,289 -1.27%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 3.88% 2.74% 3.98% -4.31% -1.11% 3.90% 4.87% -
ROE 0.84% 2.19% 2.23% -1.61% -0.22% 2.53% 2.32% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 13.78 49.31 35.91 23.85 12.67 41.15 31.06 -41.91%
EPS 0.54 1.35 1.43 -1.03 -0.14 1.61 1.51 -49.71%
DPS 0.00 1.00 0.50 0.00 0.00 0.50 0.00 -
NAPS 0.6405 0.6351 0.6405 0.6389 0.6478 0.6492 0.6529 -1.27%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 13.78 49.31 35.91 23.85 12.67 41.15 31.06 -41.91%
EPS 0.54 1.35 1.43 -1.03 -0.14 1.61 1.51 -49.71%
DPS 0.00 1.00 0.50 0.00 0.00 0.50 0.00 -
NAPS 0.6405 0.6351 0.6405 0.6389 0.6478 0.6492 0.6529 -1.27%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.435 0.47 0.465 0.55 0.60 0.475 0.34 -
P/RPS 3.16 0.95 1.29 2.31 4.74 1.15 1.09 103.71%
P/EPS 81.31 33.84 32.54 -53.50 -428.57 28.91 22.49 136.11%
EY 1.23 2.96 3.07 -1.87 -0.23 3.46 4.45 -57.66%
DY 0.00 2.13 1.08 0.00 0.00 1.05 0.00 -
P/NAPS 0.68 0.74 0.73 0.86 0.93 0.73 0.52 19.64%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 20/06/22 29/03/22 22/12/21 20/09/21 12/07/21 29/03/21 21/12/20 -
Price 0.42 0.43 0.445 0.505 0.495 0.74 0.47 -
P/RPS 3.05 0.87 1.24 2.12 3.91 1.80 1.51 59.99%
P/EPS 78.50 30.96 31.14 -49.12 -353.57 45.04 31.08 85.77%
EY 1.27 3.23 3.21 -2.04 -0.28 2.22 3.22 -46.31%
DY 0.00 2.33 1.12 0.00 0.00 0.68 0.00 -
P/NAPS 0.66 0.68 0.69 0.79 0.76 1.14 0.72 -5.65%

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