[CYPARK] QoQ Quarter Result on 31-Jan-2013 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 32.96%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 56,768 53,687 59,239 50,971 56,120 53,836 43,602 19.17%
PBT 11,819 11,789 12,427 7,047 6,708 8,571 10,333 9.34%
Tax -2,886 -1,927 -1,897 -448 -1,745 -2,133 -2,543 8.77%
NP 8,933 9,862 10,530 6,599 4,963 6,438 7,790 9.52%
-
NP to SH 8,933 9,862 10,530 6,599 4,963 6,438 7,790 9.52%
-
Tax Rate 24.42% 16.35% 15.27% 6.36% 26.01% 24.89% 24.61% -
Total Cost 47,835 43,825 48,709 44,372 51,157 47,398 35,812 21.22%
-
Net Worth 164,728 186,621 169,632 159,782 151,047 146,318 141,916 10.41%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 164,728 186,621 169,632 159,782 151,047 146,318 141,916 10.41%
NOSH 164,728 160,880 160,030 159,782 154,130 154,019 154,257 4.46%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 15.74% 18.37% 17.78% 12.95% 8.84% 11.96% 17.87% -
ROE 5.42% 5.28% 6.21% 4.13% 3.29% 4.40% 5.49% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 34.46 33.37 37.02 31.90 36.41 34.95 28.27 14.06%
EPS 5.42 6.13 6.58 4.13 3.22 4.18 5.05 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 1.06 1.00 0.98 0.95 0.92 5.70%
Adjusted Per Share Value based on latest NOSH - 159,782
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.90 6.52 7.20 6.19 6.82 6.54 5.30 19.17%
EPS 1.09 1.20 1.28 0.80 0.60 0.78 0.95 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.2268 0.2062 0.1942 0.1836 0.1778 0.1725 10.40%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.12 2.02 1.73 1.56 1.59 1.81 1.88 -
P/RPS 6.15 6.05 4.67 4.89 4.37 5.18 6.65 -5.06%
P/EPS 39.09 32.95 26.29 37.77 49.38 43.30 37.23 3.29%
EY 2.56 3.03 3.80 2.65 2.03 2.31 2.69 -3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.74 1.63 1.56 1.62 1.91 2.04 2.59%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.02 1.99 1.62 1.60 1.63 1.73 -
P/RPS 7.40 6.05 5.38 5.08 4.39 4.66 6.12 13.45%
P/EPS 47.02 32.95 30.24 39.23 49.69 39.00 34.26 23.42%
EY 2.13 3.03 3.31 2.55 2.01 2.56 2.92 -18.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.74 1.88 1.62 1.63 1.72 1.88 22.46%

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