[CYL] QoQ Quarter Result on 2014-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 17,300 16,297 19,927 19,310 17,823 15,073 15,564 7.32% QoQ % 6.15% -18.22% 3.20% 8.34% 18.24% -3.15% - Horiz. % 111.15% 104.71% 128.03% 124.07% 114.51% 96.85% 100.00%
PBT 2,566 1,162 1,693 2,097 1,287 -77 521 190.32% QoQ % 120.83% -31.36% -19.27% 62.94% 1,771.43% -114.78% - Horiz. % 492.51% 223.03% 324.95% 402.50% 247.02% -14.78% 100.00%
Tax -375 -445 -500 -500 -285 0 -250 31.13% QoQ % 15.73% 11.00% 0.00% -75.44% 0.00% 0.00% - Horiz. % 150.00% 178.00% 200.00% 200.00% 114.00% -0.00% 100.00%
NP 2,191 717 1,193 1,597 1,002 -77 271 304.37% QoQ % 205.58% -39.90% -25.30% 59.38% 1,401.30% -128.41% - Horiz. % 808.49% 264.58% 440.22% 589.30% 369.74% -28.41% 100.00%
NP to SH 2,191 717 1,193 1,597 1,002 -77 271 304.37% QoQ % 205.58% -39.90% -25.30% 59.38% 1,401.30% -128.41% - Horiz. % 808.49% 264.58% 440.22% 589.30% 369.74% -28.41% 100.00%
Tax Rate 14.61 % 38.30 % 29.53 % 23.84 % 22.14 % - % 47.98 % -54.84% QoQ % -61.85% 29.70% 23.87% 7.68% 0.00% 0.00% - Horiz. % 30.45% 79.82% 61.55% 49.69% 46.14% 0.00% 100.00%
Total Cost 15,109 15,580 18,734 17,713 16,821 15,150 15,293 -0.81% QoQ % -3.02% -16.84% 5.76% 5.30% 11.03% -0.94% - Horiz. % 98.80% 101.88% 122.50% 115.82% 109.99% 99.06% 100.00%
Net Worth 7,223,999 73,140 74,889 73,699 72,100 73,150 75,139 2,016.26% QoQ % 9,776.95% -2.34% 1.61% 2.22% -1.44% -2.65% - Horiz. % 9,614.05% 97.34% 99.67% 98.08% 95.95% 97.35% 100.00%
Dividend 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 5,000 - - - 4,000 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 697.35 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 7,223,999 73,140 74,889 73,699 72,100 73,150 75,139 2,016.26% QoQ % 9,776.95% -2.34% 1.61% 2.22% -1.44% -2.65% - Horiz. % 9,614.05% 97.34% 99.67% 98.08% 95.95% 97.35% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.66 % 4.40 % 5.99 % 8.27 % 5.62 % -0.51 % 1.74 % 276.85% QoQ % 187.73% -26.54% -27.57% 47.15% 1,201.96% -129.31% - Horiz. % 727.59% 252.87% 344.25% 475.29% 322.99% -29.31% 100.00%
ROE 0.03 % 0.98 % 1.59 % 2.17 % 1.39 % -0.11 % 0.36 % -81.01% QoQ % -96.94% -38.36% -26.73% 56.12% 1,363.64% -130.56% - Horiz. % 8.33% 272.22% 441.67% 602.78% 386.11% -30.56% 100.00%
Per Share 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 17.30 16.30 19.93 19.31 17.82 15.07 15.56 7.34% QoQ % 6.13% -18.21% 3.21% 8.36% 18.25% -3.15% - Horiz. % 111.18% 104.76% 128.08% 124.10% 114.52% 96.85% 100.00%
EPS 2.19 0.72 1.19 1.60 1.00 -0.08 0.27 305.25% QoQ % 204.17% -39.50% -25.62% 60.00% 1,350.00% -129.63% - Horiz. % 811.11% 266.67% 440.74% 592.59% 370.37% -29.63% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 72.2400 0.7314 0.7489 0.7370 0.7210 0.7315 0.7514 2,016.26% QoQ % 9,776.95% -2.34% 1.61% 2.22% -1.44% -2.65% - Horiz. % 9,614.05% 97.34% 99.67% 98.08% 95.95% 97.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 17.30 16.30 19.93 19.31 17.82 15.07 15.56 7.34% QoQ % 6.13% -18.21% 3.21% 8.36% 18.25% -3.15% - Horiz. % 111.18% 104.76% 128.08% 124.10% 114.52% 96.85% 100.00%
EPS 2.19 0.72 1.19 1.60 1.00 -0.08 0.27 305.25% QoQ % 204.17% -39.50% -25.62% 60.00% 1,350.00% -129.63% - Horiz. % 811.11% 266.67% 440.74% 592.59% 370.37% -29.63% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 72.2400 0.7314 0.7489 0.7370 0.7210 0.7315 0.7514 2,016.26% QoQ % 9,776.95% -2.34% 1.61% 2.22% -1.44% -2.65% - Horiz. % 9,614.05% 97.34% 99.67% 98.08% 95.95% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.7400 0.5600 0.6000 0.6000 0.5900 0.5050 0.5300 -
P/RPS 4.28 3.44 3.01 3.11 3.31 3.35 3.41 16.41% QoQ % 24.42% 14.29% -3.22% -6.04% -1.19% -1.76% - Horiz. % 125.51% 100.88% 88.27% 91.20% 97.07% 98.24% 100.00%
P/EPS 33.77 78.10 50.29 37.57 58.88 -655.84 195.57 -69.09% QoQ % -56.76% 55.30% 33.86% -36.19% 108.98% -435.35% - Horiz. % 17.27% 39.93% 25.71% 19.21% 30.11% -335.35% 100.00%
EY 2.96 1.28 1.99 2.66 1.70 -0.15 0.51 224.00% QoQ % 131.25% -35.68% -25.19% 56.47% 1,233.33% -129.41% - Horiz. % 580.39% 250.98% 390.20% 521.57% 333.33% -29.41% 100.00%
DY 0.00 8.93 0.00 0.00 0.00 7.92 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.01 0.77 0.80 0.81 0.82 0.69 0.71 -94.21% QoQ % -98.70% -3.75% -1.23% -1.22% 18.84% -2.82% - Horiz. % 1.41% 108.45% 112.68% 114.08% 115.49% 97.18% 100.00%
Price Multiplier on Announcement Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 30/03/15 19/12/14 29/09/14 24/06/14 25/03/14 19/12/13 -
Price 0.6900 0.6650 0.5350 0.5700 0.5350 0.5950 0.5400 -
P/RPS 3.99 4.08 2.68 2.95 3.00 3.95 3.47 9.78% QoQ % -2.21% 52.24% -9.15% -1.67% -24.05% 13.83% - Horiz. % 114.99% 117.58% 77.23% 85.01% 86.46% 113.83% 100.00%
P/EPS 31.49 92.75 44.84 35.69 53.39 -772.73 199.26 -70.87% QoQ % -66.05% 106.85% 25.64% -33.15% 106.91% -487.80% - Horiz. % 15.80% 46.55% 22.50% 17.91% 26.79% -387.80% 100.00%
EY 3.18 1.08 2.23 2.80 1.87 -0.13 0.50 244.44% QoQ % 194.44% -51.57% -20.36% 49.73% 1,538.46% -126.00% - Horiz. % 636.00% 216.00% 446.00% 560.00% 374.00% -26.00% 100.00%
DY 0.00 7.52 0.00 0.00 0.00 6.72 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 111.90% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.01 0.91 0.71 0.77 0.74 0.81 0.72 -94.27% QoQ % -98.90% 28.17% -7.79% 4.05% -8.64% 12.50% - Horiz. % 1.39% 126.39% 98.61% 106.94% 102.78% 112.50% 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
CYL-2nd Quarterly Result-31.7.2014.pdf 
