[CYPARK] QoQ Quarter Result on 31-Jan-2012 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 169.47%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 56,120 53,836 43,602 42,267 42,725 35,220 40,978 23.20%
PBT 6,708 8,571 10,333 8,814 3,654 7,745 7,808 -9.58%
Tax -1,745 -2,133 -2,543 -2,301 -1,237 -2,649 -1,586 6.54%
NP 4,963 6,438 7,790 6,513 2,417 5,096 6,222 -13.93%
-
NP to SH 4,963 6,438 7,790 6,513 2,417 5,096 6,222 -13.93%
-
Tax Rate 26.01% 24.89% 24.61% 26.11% 33.85% 34.20% 20.31% -
Total Cost 51,157 47,398 35,812 35,754 40,308 30,124 34,756 29.24%
-
Net Worth 151,047 146,318 141,916 111,692 100,131 0 107,329 25.45%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 151,047 146,318 141,916 111,692 100,131 0 107,329 25.45%
NOSH 154,130 154,019 154,257 145,055 137,166 127,400 155,550 -0.60%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.84% 11.96% 17.87% 15.41% 5.66% 14.47% 15.18% -
ROE 3.29% 4.40% 5.49% 5.83% 2.41% 0.00% 5.80% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 36.41 34.95 28.27 29.14 31.15 27.65 26.34 23.96%
EPS 3.22 4.18 5.05 4.49 1.67 3.51 4.00 -13.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.92 0.77 0.73 0.00 0.69 26.21%
Adjusted Per Share Value based on latest NOSH - 145,055
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 6.82 6.54 5.30 5.14 5.19 4.28 4.98 23.20%
EPS 0.60 0.78 0.95 0.79 0.29 0.62 0.76 -14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1778 0.1725 0.1357 0.1217 0.00 0.1304 25.49%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.59 1.81 1.88 1.70 1.60 2.12 2.95 -
P/RPS 4.37 5.18 6.65 5.83 5.14 7.67 11.20 -46.45%
P/EPS 49.38 43.30 37.23 37.86 90.80 53.00 73.75 -23.37%
EY 2.03 2.31 2.69 2.64 1.10 1.89 1.36 30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.91 2.04 2.21 2.19 0.00 4.28 -47.52%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 28/09/12 29/06/12 29/03/12 30/12/11 29/09/11 28/06/11 -
Price 1.60 1.63 1.73 1.86 1.45 1.52 2.15 -
P/RPS 4.39 4.66 6.12 6.38 4.66 5.50 8.16 -33.72%
P/EPS 49.69 39.00 34.26 41.43 82.29 38.00 53.75 -5.07%
EY 2.01 2.56 2.92 2.41 1.22 2.63 1.86 5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.88 2.42 1.99 0.00 3.12 -35.00%

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