[CYPARK] QoQ Quarter Result on 31-Jul-2013 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -6.34%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 68,917 51,464 56,768 53,687 59,239 50,971 56,120 14.71%
PBT 14,182 8,094 11,819 11,789 12,427 7,047 6,708 64.95%
Tax -533 -362 -2,886 -1,927 -1,897 -448 -1,745 -54.74%
NP 13,649 7,732 8,933 9,862 10,530 6,599 4,963 96.65%
-
NP to SH 13,649 7,732 8,933 9,862 10,530 6,599 4,963 96.65%
-
Tax Rate 3.76% 4.47% 24.42% 16.35% 15.27% 6.36% 26.01% -
Total Cost 55,268 43,732 47,835 43,825 48,709 44,372 51,157 5.30%
-
Net Worth 242,449 227,306 164,728 186,621 169,632 159,782 151,047 37.20%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 242,449 227,306 164,728 186,621 169,632 159,782 151,047 37.20%
NOSH 179,592 178,981 164,728 160,880 160,030 159,782 154,130 10.76%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 19.80% 15.02% 15.74% 18.37% 17.78% 12.95% 8.84% -
ROE 5.63% 3.40% 5.42% 5.28% 6.21% 4.13% 3.29% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 38.37 28.75 34.46 33.37 37.02 31.90 36.41 3.56%
EPS 7.60 4.32 5.42 6.13 6.58 4.13 3.22 77.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.27 1.00 1.16 1.06 1.00 0.98 23.87%
Adjusted Per Share Value based on latest NOSH - 160,880
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 8.38 6.25 6.90 6.52 7.20 6.19 6.82 14.76%
EPS 1.66 0.94 1.09 1.20 1.28 0.80 0.60 97.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2947 0.2763 0.2002 0.2268 0.2062 0.1942 0.1836 37.20%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.90 2.16 2.12 2.02 1.73 1.56 1.59 -
P/RPS 7.56 7.51 6.15 6.05 4.67 4.89 4.37 44.25%
P/EPS 38.16 50.00 39.09 32.95 26.29 37.77 49.38 -15.82%
EY 2.62 2.00 2.56 3.03 3.80 2.65 2.03 18.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.70 2.12 1.74 1.63 1.56 1.62 20.82%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.79 2.55 2.02 1.99 1.62 1.60 -
P/RPS 7.27 9.70 7.40 6.05 5.38 5.08 4.39 40.10%
P/EPS 36.71 64.58 47.02 32.95 30.24 39.23 49.69 -18.32%
EY 2.72 1.55 2.13 3.03 3.31 2.55 2.01 22.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.20 2.55 1.74 1.88 1.62 1.63 17.32%

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