[CYL] QoQ TTM Result on 31-Oct-2020 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 46.05%
YoY- -22.09%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 45,821 44,906 41,154 38,678 37,680 38,498 41,443 6.93%
PBT -715 942 1,501 1,654 1,166 400 472 -
Tax 256 106 106 -619 -469 -319 -319 -
NP -459 1,048 1,607 1,035 697 81 153 -
-
NP to SH -422 1,085 1,644 1,072 734 118 190 -
-
Tax Rate - -11.25% -7.06% 37.42% 40.22% 79.75% 67.58% -
Total Cost 46,280 43,858 39,547 37,643 36,983 38,417 41,290 7.91%
-
Net Worth 63,889 64,780 64,920 65,289 64,819 64,200 63,779 0.11%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 63,889 64,780 64,920 65,289 64,819 64,200 63,779 0.11%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -1.00% 2.33% 3.90% 2.68% 1.85% 0.21% 0.37% -
ROE -0.66% 1.67% 2.53% 1.64% 1.13% 0.18% 0.30% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 45.82 44.91 41.15 38.68 37.68 38.50 41.44 6.93%
EPS -0.42 1.09 1.64 1.07 0.73 0.12 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.6478 0.6492 0.6529 0.6482 0.642 0.6378 0.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 45.82 44.91 41.15 38.68 37.68 38.50 41.44 6.93%
EPS -0.42 1.09 1.64 1.07 0.73 0.12 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.6478 0.6492 0.6529 0.6482 0.642 0.6378 0.11%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.55 0.60 0.475 0.34 0.32 0.30 0.34 -
P/RPS 1.20 1.34 1.15 0.88 0.85 0.78 0.82 28.92%
P/EPS -130.33 55.30 28.89 31.72 43.60 254.24 178.95 -
EY -0.77 1.81 3.46 3.15 2.29 0.39 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 0.73 0.52 0.49 0.47 0.53 38.12%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 20/09/21 12/07/21 29/03/21 21/12/20 28/09/20 23/06/20 26/03/20 -
Price 0.505 0.495 0.74 0.47 0.385 0.29 0.31 -
P/RPS 1.10 1.10 1.80 1.22 1.02 0.75 0.75 29.11%
P/EPS -119.67 45.62 45.01 43.84 52.45 245.76 163.16 -
EY -0.84 2.19 2.22 2.28 1.91 0.41 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 1.14 0.72 0.59 0.45 0.49 37.53%

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