[CYL] QoQ Quarter Result on 31-Jan-2004 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -39.57%
YoY- 130200.0%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 16,667 16,091 14,673 12,136 14,926 15,969 13,878 12.92%
PBT 997 1,149 969 1,724 2,535 2,415 1,824 -33.02%
Tax -135 -143 -144 -423 -382 -369 -106 17.40%
NP 862 1,006 825 1,301 2,153 2,046 1,718 -36.72%
-
NP to SH 862 1,006 825 1,301 2,153 2,046 1,718 -36.72%
-
Tax Rate 13.54% 12.45% 14.86% 24.54% 15.07% 15.28% 5.81% -
Total Cost 15,805 15,085 13,848 10,835 12,773 13,923 12,160 19.00%
-
Net Worth 59,137 58,766 57,650 57,043 56,078 55,890 54,102 6.08%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 751 - - - - 748 597 16.45%
Div Payout % 87.21% - - - - 36.59% 34.81% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 59,137 58,766 57,650 57,043 56,078 55,890 54,102 6.08%
NOSH 100,232 99,603 99,397 100,076 100,139 99,804 94,917 3.68%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 5.17% 6.25% 5.62% 10.72% 14.42% 12.81% 12.38% -
ROE 1.46% 1.71% 1.43% 2.28% 3.84% 3.66% 3.18% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 16.63 16.15 14.76 12.13 14.91 16.00 14.62 8.92%
EPS 0.86 1.01 0.83 1.30 2.15 2.05 1.81 -38.97%
DPS 0.75 0.00 0.00 0.00 0.00 0.75 0.63 12.26%
NAPS 0.59 0.59 0.58 0.57 0.56 0.56 0.57 2.31%
Adjusted Per Share Value based on latest NOSH - 100,076
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 16.67 16.09 14.67 12.14 14.93 15.97 13.88 12.92%
EPS 0.86 1.01 0.83 1.30 2.15 2.05 1.72 -36.87%
DPS 0.75 0.00 0.00 0.00 0.00 0.75 0.60 15.96%
NAPS 0.5914 0.5877 0.5765 0.5704 0.5608 0.5589 0.541 6.08%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.48 0.52 0.58 0.73 0.70 0.61 0.58 -
P/RPS 2.89 3.22 3.93 6.02 4.70 3.81 3.97 -18.99%
P/EPS 55.81 51.49 69.88 56.15 32.56 29.76 32.04 44.52%
EY 1.79 1.94 1.43 1.78 3.07 3.36 3.12 -30.83%
DY 1.56 0.00 0.00 0.00 0.00 1.23 1.09 26.86%
P/NAPS 0.81 0.88 1.00 1.28 1.25 1.09 1.02 -14.18%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 30/09/03 20/06/03 -
Price 0.57 0.50 0.50 0.70 0.72 0.58 0.56 -
P/RPS 3.43 3.10 3.39 5.77 4.83 3.62 3.83 -7.05%
P/EPS 66.28 49.50 60.24 53.85 33.49 28.29 30.94 65.79%
EY 1.51 2.02 1.66 1.86 2.99 3.53 3.23 -39.62%
DY 1.32 0.00 0.00 0.00 0.00 1.29 1.13 10.86%
P/NAPS 0.97 0.85 0.86 1.23 1.29 1.04 0.98 -0.67%

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