[CYPARK] YoY Annualized Quarter Result on 31-Jan-2021 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- -15.06%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 146,076 264,669 305,916 363,504 353,756 336,100 313,936 -11.10%
PBT -5,108 70,297 81,576 77,276 66,892 61,152 57,896 -
Tax 7,344 -12,897 -21,956 -19,084 -14,860 -12,124 -12,544 -
NP 2,236 57,400 59,620 58,192 52,032 49,028 45,352 -37.06%
-
NP to SH 1,220 56,178 59,932 58,196 52,032 49,032 45,352 -42.67%
-
Tax Rate - 18.35% 26.91% 24.70% 22.21% 19.83% 21.67% -
Total Cost 143,840 207,269 246,296 305,312 301,724 287,072 268,584 -9.16%
-
Net Worth 1,027,259 1,244,671 1,004,706 775,952 551,711 526,961 453,013 13.42%
Dividend
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,027,259 1,244,671 1,004,706 775,952 551,711 526,961 453,013 13.42%
NOSH 784,167 596,459 487,923 467,441 458,007 261,209 253,080 19.00%
Ratio Analysis
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 1.53% 21.69% 19.49% 16.01% 14.71% 14.59% 14.45% -
ROE 0.12% 4.51% 5.97% 7.50% 9.43% 9.30% 10.01% -
Per Share
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 18.63 45.29 64.25 77.76 94.26 126.92 124.05 -25.30%
EPS -1.84 7.21 10.56 12.44 14.00 18.76 17.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 2.13 2.11 1.66 1.47 1.99 1.79 -4.69%
Adjusted Per Share Value based on latest NOSH - 487,923
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 17.75 32.17 37.18 44.18 42.99 40.85 38.15 -11.10%
EPS 0.15 6.83 7.28 7.07 6.32 5.96 5.51 -42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2485 1.5127 1.221 0.943 0.6705 0.6404 0.5506 13.42%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/07/23 29/07/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.815 0.40 1.35 1.33 1.64 2.65 2.24 -
P/RPS 4.38 0.88 2.10 1.71 1.74 2.09 1.81 14.56%
P/EPS 523.85 4.16 10.73 10.68 11.83 14.31 12.50 77.67%
EY 0.19 24.03 9.32 9.36 8.45 6.99 8.00 -43.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.19 0.64 0.80 1.12 1.33 1.25 -10.22%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/09/23 30/09/22 31/03/21 18/03/20 29/03/19 30/03/18 30/03/17 -
Price 0.965 0.425 1.30 0.70 1.69 2.54 2.25 -
P/RPS 5.18 0.94 2.02 0.90 1.79 2.00 1.81 17.56%
P/EPS 620.26 4.42 10.33 5.62 12.19 13.72 12.56 82.22%
EY 0.16 22.62 9.68 17.79 8.20 7.29 7.96 -45.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.20 0.62 0.42 1.15 1.28 1.26 -7.86%

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