[CYPARK] QoQ Quarter Result on 30-Apr-2022 [#2]

Announcement Date
30-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
30-Apr-2022 [#2]
Profit Trend
QoQ- -8.23%
YoY- -19.5%
Quarter Report
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 75,811 77,203 86,953 65,922 85,969 76,479 81,686 -4.86%
PBT 16,032 20,574 31,206 21,874 23,163 20,394 29,757 -33.86%
Tax -1,517 -5,042 -5,521 -5,219 -5,153 -5,489 -7,282 -64.95%
NP 14,515 15,532 25,685 16,655 18,010 14,905 22,475 -25.34%
-
NP to SH 14,515 15,816 25,723 16,677 18,032 14,983 21,304 -22.62%
-
Tax Rate 9.46% 24.51% 17.69% 23.86% 22.25% 26.91% 24.47% -
Total Cost 61,296 61,671 61,268 49,267 67,959 61,574 59,211 2.34%
-
Net Worth 1,232,983 1,206,444 1,027,266 1,076,640 1,058,472 1,004,706 935,628 20.26%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,232,983 1,206,444 1,027,266 1,076,640 1,058,472 1,004,706 935,628 20.26%
NOSH 596,459 596,459 578,061 491,461 490,860 487,923 480,257 15.58%
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 19.15% 20.12% 29.54% 25.26% 20.95% 19.49% 27.51% -
ROE 1.18% 1.31% 2.50% 1.55% 1.70% 1.49% 2.28% -
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 12.97 13.31 17.69 13.72 17.95 16.06 17.55 -18.30%
EPS 1.90 2.14 4.47 2.77 3.12 2.64 4.58 -44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.08 2.09 2.24 2.21 2.11 2.01 3.29%
Adjusted Per Share Value based on latest NOSH - 596,459
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 12.71 12.94 14.58 11.05 14.41 12.82 13.70 -4.89%
EPS 2.43 2.65 4.31 2.80 3.02 2.51 3.57 -22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0672 2.0227 1.7223 1.8051 1.7746 1.6845 1.5686 20.26%
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 0.795 0.845 0.995 0.89 1.32 1.35 0.81 -
P/RPS 6.13 6.35 5.62 6.49 7.35 8.41 4.62 20.81%
P/EPS 32.01 30.99 19.01 25.65 35.06 42.90 17.70 48.59%
EY 3.12 3.23 5.26 3.90 2.85 2.33 5.65 -32.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.48 0.40 0.60 0.64 0.40 -3.37%
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 30/06/22 31/03/22 30/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.345 0.81 0.895 0.965 0.93 1.30 1.35 -
P/RPS 2.66 6.09 5.06 7.04 5.18 8.09 7.69 -50.81%
P/EPS 13.89 29.71 17.10 27.81 24.70 41.31 29.50 -39.56%
EY 7.20 3.37 5.85 3.60 4.05 2.42 3.39 65.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.39 0.43 0.43 0.42 0.62 0.67 -61.60%

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