[CYL] YoY TTM Result on 30-Apr-2021 [#1]

Announcement Date
12-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -34.0%
YoY- 819.49%
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 40,838 50,429 44,906 38,498 52,324 55,330 62,607 -6.87%
PBT -1,159 1,971 942 400 -536 589 1,428 -
Tax -13 49 106 -319 -93 -450 -174 -35.08%
NP -1,172 2,020 1,048 81 -629 139 1,254 -
-
NP to SH -1,135 2,057 1,085 118 -629 139 1,254 -
-
Tax Rate - -2.49% -11.25% 79.75% - 76.40% 12.18% -
Total Cost 42,010 48,409 43,858 38,417 52,953 55,191 61,353 -6.11%
-
Net Worth 62,830 64,050 64,780 64,200 63,150 64,520 69,319 -1.62%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - 4,000 3,982 -
Div Payout % - - - - - 2,877.70% 317.57% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 62,830 64,050 64,780 64,200 63,150 64,520 69,319 -1.62%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -2.87% 4.01% 2.33% 0.21% -1.20% 0.25% 2.00% -
ROE -1.81% 3.21% 1.67% 0.18% -1.00% 0.22% 1.81% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 40.84 50.43 44.91 38.50 52.32 55.33 62.61 -6.87%
EPS -1.14 2.06 1.09 0.12 -0.63 0.14 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.6283 0.6405 0.6478 0.642 0.6315 0.6452 0.6932 -1.62%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 40.84 50.43 44.91 38.50 52.32 55.33 62.61 -6.87%
EPS -1.14 2.06 1.09 0.12 -0.63 0.14 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 0.6283 0.6405 0.6478 0.642 0.6315 0.6452 0.6932 -1.62%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.595 0.435 0.60 0.30 0.48 0.60 0.83 -
P/RPS 1.46 0.86 1.34 0.78 0.92 1.08 1.33 1.56%
P/EPS -52.42 21.15 55.30 254.24 -76.31 431.65 66.19 -
EY -1.91 4.73 1.81 0.39 -1.31 0.23 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 4.82 -
P/NAPS 0.95 0.68 0.93 0.47 0.76 0.93 1.20 -3.81%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 26/06/23 20/06/22 12/07/21 23/06/20 18/06/19 18/06/18 19/06/17 -
Price 0.505 0.42 0.495 0.29 0.36 0.565 0.775 -
P/RPS 1.24 0.83 1.10 0.75 0.69 1.02 1.24 0.00%
P/EPS -44.49 20.42 45.62 245.76 -57.23 406.47 61.80 -
EY -2.25 4.90 2.19 0.41 -1.75 0.25 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 7.08 5.16 -
P/NAPS 0.80 0.66 0.76 0.45 0.57 0.88 1.12 -5.45%

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