[CYL] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -12.37%
YoY- 268.49%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 63,814 59,567 57,826 57,704 56,920 44,784 29,858 65.54%
PBT 4,265 4,837 6,375 7,641 8,496 6,773 4,238 0.42%
Tax -495 -841 -1,088 -1,314 -1,276 -857 -475 2.77%
NP 3,770 3,996 5,287 6,327 7,220 5,916 3,763 0.12%
-
NP to SH 3,770 3,996 5,287 6,327 7,220 5,916 3,763 0.12%
-
Tax Rate 11.61% 17.39% 17.07% 17.20% 15.02% 12.65% 11.21% -
Total Cost 60,044 55,571 52,539 51,377 49,700 38,868 26,095 73.85%
-
Net Worth 59,833 59,137 58,766 57,650 57,043 56,078 55,890 4.62%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 751 1,502 750 1,499 2,097 1,346 1,346 -32.10%
Div Payout % 19.94% 37.60% 14.20% 23.69% 29.05% 22.76% 35.78% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 59,833 59,137 58,766 57,650 57,043 56,078 55,890 4.62%
NOSH 99,722 100,232 99,603 99,397 100,076 100,139 99,804 -0.05%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.91% 6.71% 9.14% 10.96% 12.68% 13.21% 12.60% -
ROE 6.30% 6.76% 9.00% 10.97% 12.66% 10.55% 6.73% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 63.99 59.43 58.06 58.05 56.88 44.72 29.92 65.61%
EPS 3.78 3.99 5.31 6.37 7.21 5.91 3.77 0.17%
DPS 0.75 1.50 0.75 1.50 2.10 1.34 1.35 -32.29%
NAPS 0.60 0.59 0.59 0.58 0.57 0.56 0.56 4.68%
Adjusted Per Share Value based on latest NOSH - 99,397
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 63.81 59.57 57.83 57.70 56.92 44.78 29.86 65.52%
EPS 3.77 4.00 5.29 6.33 7.22 5.92 3.76 0.17%
DPS 0.75 1.50 0.75 1.50 2.10 1.35 1.35 -32.29%
NAPS 0.5983 0.5914 0.5877 0.5765 0.5704 0.5608 0.5589 4.62%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.49 0.48 0.52 0.58 0.73 0.70 0.61 -
P/RPS 0.77 0.81 0.90 1.00 1.28 1.57 2.04 -47.61%
P/EPS 12.96 12.04 9.80 9.11 10.12 11.85 16.18 -13.69%
EY 7.72 8.31 10.21 10.97 9.88 8.44 6.18 15.91%
DY 1.53 3.13 1.44 2.59 2.87 1.92 2.21 -21.65%
P/NAPS 0.82 0.81 0.88 1.00 1.28 1.25 1.09 -17.21%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 - -
Price 0.49 0.57 0.50 0.50 0.70 0.72 0.00 -
P/RPS 0.77 0.96 0.86 0.86 1.23 1.61 0.00 -
P/EPS 12.96 14.30 9.42 7.86 9.70 12.19 0.00 -
EY 7.72 6.99 10.62 12.73 10.31 8.21 0.00 -
DY 1.53 2.63 1.50 3.00 2.99 1.87 0.00 -
P/NAPS 0.82 0.97 0.85 0.86 1.23 1.29 0.00 -

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