[CYPARK] QoQ Quarter Result on 31-Oct-2012 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- -22.91%
YoY- 105.34%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 53,687 59,239 50,971 56,120 53,836 43,602 42,267 17.30%
PBT 11,789 12,427 7,047 6,708 8,571 10,333 8,814 21.41%
Tax -1,927 -1,897 -448 -1,745 -2,133 -2,543 -2,301 -11.16%
NP 9,862 10,530 6,599 4,963 6,438 7,790 6,513 31.89%
-
NP to SH 9,862 10,530 6,599 4,963 6,438 7,790 6,513 31.89%
-
Tax Rate 16.35% 15.27% 6.36% 26.01% 24.89% 24.61% 26.11% -
Total Cost 43,825 48,709 44,372 51,157 47,398 35,812 35,754 14.54%
-
Net Worth 186,621 169,632 159,782 151,047 146,318 141,916 111,692 40.85%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 186,621 169,632 159,782 151,047 146,318 141,916 111,692 40.85%
NOSH 160,880 160,030 159,782 154,130 154,019 154,257 145,055 7.15%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 18.37% 17.78% 12.95% 8.84% 11.96% 17.87% 15.41% -
ROE 5.28% 6.21% 4.13% 3.29% 4.40% 5.49% 5.83% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 33.37 37.02 31.90 36.41 34.95 28.27 29.14 9.46%
EPS 6.13 6.58 4.13 3.22 4.18 5.05 4.49 23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.00 0.98 0.95 0.92 0.77 31.44%
Adjusted Per Share Value based on latest NOSH - 154,130
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.52 7.20 6.19 6.82 6.54 5.30 5.14 17.19%
EPS 1.20 1.28 0.80 0.60 0.78 0.95 0.79 32.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2268 0.2062 0.1942 0.1836 0.1778 0.1725 0.1357 40.87%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.02 1.73 1.56 1.59 1.81 1.88 1.70 -
P/RPS 6.05 4.67 4.89 4.37 5.18 6.65 5.83 2.50%
P/EPS 32.95 26.29 37.77 49.38 43.30 37.23 37.86 -8.85%
EY 3.03 3.80 2.65 2.03 2.31 2.69 2.64 9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.63 1.56 1.62 1.91 2.04 2.21 -14.74%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 29/03/12 -
Price 2.02 1.99 1.62 1.60 1.63 1.73 1.86 -
P/RPS 6.05 5.38 5.08 4.39 4.66 6.12 6.38 -3.48%
P/EPS 32.95 30.24 39.23 49.69 39.00 34.26 41.43 -14.17%
EY 3.03 3.31 2.55 2.01 2.56 2.92 2.41 16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.88 1.62 1.63 1.72 1.88 2.42 -19.75%

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