[CYPARK] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 36,519 32,214 32,882 48,387 45,488 75,811 77,203 -39.37% QoQ % 13.36% -2.03% -32.04% 6.37% -40.00% -1.80% - Horiz. % 47.30% 41.73% 42.59% 62.68% 58.92% 98.20% 100.00%
PBT -1,277 -403,849 5,215 2,980 16,117 16,032 20,574 - QoQ % 99.68% -7,843.99% 75.00% -81.51% 0.53% -22.08% - Horiz. % -6.21% -1,962.91% 25.35% 14.48% 78.34% 77.92% 100.00%
Tax 1,836 84,814 1,886 3,598 -3,114 -1,517 -5,042 - QoQ % -97.84% 4,397.03% -47.58% 215.54% -105.27% 69.91% - Horiz. % -36.41% -1,682.15% -37.41% -71.36% 61.76% 30.09% 100.00%
NP 559 -319,035 7,101 6,578 13,003 14,515 15,532 -89.17% QoQ % 100.18% -4,592.82% 7.95% -49.41% -10.42% -6.55% - Horiz. % 3.60% -2,054.05% 45.72% 42.35% 83.72% 93.45% 100.00%
NP to SH 305 -298,480 6,766 5,377 11,802 14,515 15,816 -92.86% QoQ % 100.10% -4,511.47% 25.83% -54.44% -18.69% -8.23% - Horiz. % 1.93% -1,887.20% 42.78% 34.00% 74.62% 91.77% 100.00%
Tax Rate - % - % -36.16 % -120.74 % 19.32 % 9.46 % 24.51 % - QoQ % 0.00% 0.00% 70.05% -724.95% 104.23% -61.40% - Horiz. % 0.00% 0.00% -147.53% -492.62% 78.82% 38.60% 100.00%
Total Cost 35,960 351,249 25,781 41,809 32,485 61,296 61,671 -30.27% QoQ % -89.76% 1,262.43% -38.34% 28.70% -47.00% -0.61% - Horiz. % 58.31% 569.55% 41.80% 67.79% 52.67% 99.39% 100.00%
Net Worth 1,027,259 838,889 1,425,648 1,255,344 1,244,671 1,232,983 1,206,444 -10.19% QoQ % 22.45% -41.16% 13.57% 0.86% 0.95% 2.20% - Horiz. % 85.15% 69.53% 118.17% 104.05% 103.17% 102.20% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 1,027,259 838,889 1,425,648 1,255,344 1,244,671 1,232,983 1,206,444 -10.19% QoQ % 22.45% -41.16% 13.57% 0.86% 0.95% 2.20% - Horiz. % 85.15% 69.53% 118.17% 104.05% 103.17% 102.20% 100.00%
NOSH 784,167 640,373 611,866 586,609 584,352 584,352 580,021 22.33% QoQ % 22.45% 4.66% 4.31% 0.39% 0.00% 0.75% - Horiz. % 135.20% 110.41% 105.49% 101.14% 100.75% 100.75% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 1.53 % -990.36 % 21.60 % 13.59 % 28.59 % 19.15 % 20.12 % -82.14% QoQ % 100.15% -4,685.00% 58.94% -52.47% 49.30% -4.82% - Horiz. % 7.60% -4,922.27% 107.36% 67.54% 142.10% 95.18% 100.00%
ROE 0.03 % -35.58 % 0.47 % 0.43 % 0.95 % 1.18 % 1.31 % -91.99% QoQ % 100.08% -7,670.21% 9.30% -54.74% -19.49% -9.92% - Horiz. % 2.29% -2,716.03% 35.88% 32.82% 72.52% 90.08% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 4.66 5.03 5.37 8.25 7.78 12.97 13.31 -50.42% QoQ % -7.36% -6.33% -34.91% 6.04% -40.02% -2.55% - Horiz. % 35.01% 37.79% 40.35% 61.98% 58.45% 97.45% 100.00%
EPS -0.46 -48.00 0.50 0.29 1.39 1.90 2.14 - QoQ % 99.04% -9,700.00% 72.41% -79.14% -26.84% -11.21% - Horiz. % -21.50% -2,242.99% 23.36% 13.55% 64.95% 88.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3100 1.3100 2.3300 2.1400 2.1300 2.1100 2.0800 -26.59% QoQ % 0.00% -43.78% 8.88% 0.47% 0.95% 1.44% - Horiz. % 62.98% 62.98% 112.02% 102.88% 102.40% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 822,827 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 4.44 3.92 4.00 5.88 5.53 9.21 9.38 -39.35% QoQ % 13.27% -2.00% -31.97% 6.33% -39.96% -1.81% - Horiz. % 47.33% 41.79% 42.64% 62.69% 58.96% 98.19% 100.00%
EPS 0.04 -36.27 0.82 0.65 1.43 1.76 1.92 -92.48% QoQ % 100.11% -4,523.17% 26.15% -54.55% -18.75% -8.33% - Horiz. % 2.08% -1,889.06% 42.71% 33.85% 74.48% 91.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2485 1.0195 1.7326 1.5256 1.5127 1.4985 1.4662 -10.19% QoQ % 22.46% -41.16% 13.57% 0.85% 0.95% 2.20% - Horiz. % 85.15% 69.53% 118.17% 104.05% 103.17% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.8150 0.7900 1.0300 0.4000 0.4000 0.7950 0.8450 -
P/RPS 17.50 15.70 19.17 4.85 5.14 6.13 6.35 96.93% QoQ % 11.46% -18.10% 295.26% -5.64% -16.15% -3.46% - Horiz. % 275.59% 247.24% 301.89% 76.38% 80.94% 96.54% 100.00%
P/EPS 2,095.40 -1.69 93.15 43.64 19.81 32.01 30.99 1,572.56% QoQ % 124,088.15% -101.81% 113.45% 120.29% -38.11% 3.29% - Horiz. % 6,761.54% -5.45% 300.58% 140.82% 63.92% 103.29% 100.00%
EY 0.05 -59.00 1.07 2.29 5.05 3.12 3.23 -93.84% QoQ % 100.08% -5,614.02% -53.28% -54.65% 61.86% -3.41% - Horiz. % 1.55% -1,826.63% 33.13% 70.90% 156.35% 96.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.62 0.60 0.44 0.19 0.19 0.38 0.41 31.85% QoQ % 3.33% 36.36% 131.58% 0.00% -50.00% -7.32% - Horiz. % 151.22% 146.34% 107.32% 46.34% 46.34% 92.68% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 30/06/23 31/03/23 - 30/09/22 - 31/03/22 -
Price 0.9650 0.7500 0.7150 0.4700 0.4250 0.3450 0.8100 -
P/RPS 20.72 14.91 13.30 5.70 5.46 2.66 6.09 126.72% QoQ % 38.97% 12.11% 133.33% 4.40% 105.26% -56.32% - Horiz. % 340.23% 244.83% 218.39% 93.60% 89.66% 43.68% 100.00%
P/EPS 2,481.06 -1.61 64.66 51.28 21.04 13.89 29.71 1,826.09% QoQ % 154,203.11% -102.49% 26.09% 143.73% 51.48% -53.25% - Horiz. % 8,350.93% -5.42% 217.64% 172.60% 70.82% 46.75% 100.00%
EY 0.04 -62.15 1.55 1.95 4.75 7.20 3.37 -94.84% QoQ % 100.06% -4,109.68% -20.51% -58.95% -34.03% 113.65% - Horiz. % 1.19% -1,844.21% 45.99% 57.86% 140.95% 213.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.74 0.57 0.31 0.22 0.20 0.16 0.39 53.45% QoQ % 29.82% 83.87% 40.91% 10.00% 25.00% -58.97% - Horiz. % 189.74% 146.15% 79.49% 56.41% 51.28% 41.03% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4th Qtr Results 2022.pdf 
