[CYPARK] QoQ Quarter Result on 31-Jan-2014 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- -13.44%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 49,475 67,799 68,917 51,464 56,768 53,687 59,239 -11.28%
PBT 7,849 12,874 14,182 8,094 11,819 11,789 12,427 -26.32%
Tax -1,433 -729 -533 -362 -2,886 -1,927 -1,897 -17.01%
NP 6,416 12,145 13,649 7,732 8,933 9,862 10,530 -28.06%
-
NP to SH 6,416 12,145 13,649 7,732 8,933 9,862 10,530 -28.06%
-
Tax Rate 18.26% 5.66% 3.76% 4.47% 24.42% 16.35% 15.27% -
Total Cost 43,059 55,654 55,268 43,732 47,835 43,825 48,709 -7.87%
-
Net Worth 267,333 248,338 242,449 227,306 164,728 186,621 169,632 35.31%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 267,333 248,338 242,449 227,306 164,728 186,621 169,632 35.31%
NOSH 184,367 181,268 179,592 178,981 164,728 160,880 160,030 9.86%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 12.97% 17.91% 19.80% 15.02% 15.74% 18.37% 17.78% -
ROE 2.40% 4.89% 5.63% 3.40% 5.42% 5.28% 6.21% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.83 37.40 38.37 28.75 34.46 33.37 37.02 -19.26%
EPS 3.48 6.70 7.60 4.32 5.42 6.13 6.58 -34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.35 1.27 1.00 1.16 1.06 23.15%
Adjusted Per Share Value based on latest NOSH - 178,981
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 6.01 8.24 8.38 6.25 6.90 6.52 7.20 -11.31%
EPS 0.78 1.48 1.66 0.94 1.09 1.20 1.28 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3249 0.3018 0.2947 0.2763 0.2002 0.2268 0.2062 35.29%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.60 2.74 2.90 2.16 2.12 2.02 1.73 -
P/RPS 9.69 7.33 7.56 7.51 6.15 6.05 4.67 62.46%
P/EPS 74.71 40.90 38.16 50.00 39.09 32.95 26.29 100.24%
EY 1.34 2.45 2.62 2.00 2.56 3.03 3.80 -49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.00 2.15 1.70 2.12 1.74 1.63 6.42%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/12/14 29/09/14 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.15 2.65 2.79 2.79 2.55 2.02 1.99 -
P/RPS 8.01 7.09 7.27 9.70 7.40 6.05 5.38 30.29%
P/EPS 61.78 39.55 36.71 64.58 47.02 32.95 30.24 60.79%
EY 1.62 2.53 2.72 1.55 2.13 3.03 3.31 -37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.93 2.07 2.20 2.55 1.74 1.88 -14.70%

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