[CYL] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -27.48%
YoY- -5.33%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 16,369 17,868 16,959 16,644 16,383 16,667 16,091 1.14%
PBT 1,148 1,408 1,066 931 1,150 997 1,149 -0.05%
Tax -115 -230 -50 -150 -73 -135 -143 -13.48%
NP 1,033 1,178 1,016 781 1,077 862 1,006 1.77%
-
NP to SH 1,033 1,178 1,016 781 1,077 862 1,006 1.77%
-
Tax Rate 10.02% 16.34% 4.69% 16.11% 6.35% 13.54% 12.45% -
Total Cost 15,336 16,690 15,943 15,863 15,306 15,805 15,085 1.10%
-
Net Worth 65,189 63,891 62,752 61,078 59,833 59,137 58,766 7.13%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 1,497 - - - 751 - -
Div Payout % - 127.12% - - - 87.21% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 65,189 63,891 62,752 61,078 59,833 59,137 58,766 7.13%
NOSH 100,291 99,830 99,607 100,128 99,722 100,232 99,603 0.45%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.31% 6.59% 5.99% 4.69% 6.57% 5.17% 6.25% -
ROE 1.58% 1.84% 1.62% 1.28% 1.80% 1.46% 1.71% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 16.32 17.90 17.03 16.62 16.43 16.63 16.15 0.69%
EPS 1.03 1.18 1.02 0.78 1.08 0.86 1.01 1.31%
DPS 0.00 1.50 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.65 0.64 0.63 0.61 0.60 0.59 0.59 6.65%
Adjusted Per Share Value based on latest NOSH - 100,128
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 16.37 17.87 16.96 16.64 16.38 16.67 16.09 1.15%
EPS 1.03 1.18 1.02 0.78 1.08 0.86 1.01 1.31%
DPS 0.00 1.50 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.6519 0.6389 0.6275 0.6108 0.5983 0.5914 0.5877 7.13%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.41 0.40 0.41 0.43 0.49 0.48 0.52 -
P/RPS 2.51 2.23 2.41 2.59 2.98 2.89 3.22 -15.26%
P/EPS 39.81 33.90 40.20 55.13 45.37 55.81 51.49 -15.72%
EY 2.51 2.95 2.49 1.81 2.20 1.79 1.94 18.68%
DY 0.00 3.75 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.63 0.63 0.65 0.70 0.82 0.81 0.88 -19.92%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 23/12/05 28/09/05 29/06/05 28/03/05 30/12/04 29/09/04 -
Price 0.38 0.42 0.40 0.40 0.49 0.57 0.50 -
P/RPS 2.33 2.35 2.35 2.41 2.98 3.43 3.10 -17.29%
P/EPS 36.89 35.59 39.22 51.28 45.37 66.28 49.50 -17.75%
EY 2.71 2.81 2.55 1.95 2.20 1.51 2.02 21.57%
DY 0.00 3.57 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.58 0.66 0.63 0.66 0.82 0.97 0.85 -22.43%

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