[CYL] YoY TTM Result on 31-Jul-2020 [#2]

Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 522.03%
YoY- 256.31%
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 49,921 45,821 37,680 50,461 52,881 63,036 68,924 -5.23%
PBT 2,572 -715 1,166 299 -763 1,415 6,412 -14.11%
Tax 49 256 -469 -93 -400 -44 -1,046 -
NP 2,621 -459 697 206 -1,163 1,371 5,366 -11.25%
-
NP to SH 2,658 -422 734 206 -1,163 1,371 5,366 -11.04%
-
Tax Rate -1.91% - 40.22% 31.10% - 3.11% 16.31% -
Total Cost 47,300 46,280 36,983 50,255 54,044 61,665 63,558 -4.80%
-
Net Worth 63,760 63,889 64,819 63,160 63,690 69,789 72,390 -2.09%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - 4,000 3,982 6,000 -
Div Payout % - - - - 0.00% 290.47% 111.82% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 63,760 63,889 64,819 63,160 63,690 69,789 72,390 -2.09%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 5.25% -1.00% 1.85% 0.41% -2.20% 2.17% 7.79% -
ROE 4.17% -0.66% 1.13% 0.33% -1.83% 1.96% 7.41% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 49.92 45.82 37.68 50.46 52.88 63.04 68.92 -5.23%
EPS 2.66 -0.42 0.73 0.21 -1.16 1.37 5.37 -11.04%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 6.00 -
NAPS 0.6376 0.6389 0.6482 0.6316 0.6369 0.6979 0.7239 -2.09%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 49.92 45.82 37.68 50.46 52.88 63.04 68.92 -5.23%
EPS 2.66 -0.42 0.73 0.21 -1.16 1.37 5.37 -11.04%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 6.00 -
NAPS 0.6376 0.6389 0.6482 0.6316 0.6369 0.6979 0.7239 -2.09%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.405 0.55 0.32 0.435 0.575 0.70 0.88 -
P/RPS 0.81 1.20 0.85 0.86 1.09 1.11 1.28 -7.33%
P/EPS 15.24 -130.33 43.60 211.17 -49.44 51.06 16.40 -1.21%
EY 6.56 -0.77 2.29 0.47 -2.02 1.96 6.10 1.21%
DY 0.00 0.00 0.00 0.00 6.96 5.71 6.82 -
P/NAPS 0.64 0.86 0.49 0.69 0.90 1.00 1.22 -10.19%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 19/09/22 20/09/21 28/09/20 17/09/19 19/09/18 25/09/17 26/09/16 -
Price 0.515 0.505 0.385 0.38 0.00 0.71 0.855 -
P/RPS 1.03 1.10 1.02 0.75 0.00 1.13 1.24 -3.04%
P/EPS 19.38 -119.67 52.45 184.47 0.00 51.79 15.93 3.31%
EY 5.16 -0.84 1.91 0.54 0.00 1.93 6.28 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 5.63 7.02 -
P/NAPS 0.81 0.79 0.59 0.60 0.00 1.02 1.18 -6.07%

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