[CYL] QoQ TTM Result on 2021-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 50,429 49,312 46,004 45,821 44,906 41,154 38,678 19.40% QoQ % 2.27% 7.19% 0.40% 2.04% 9.12% 6.40% - Horiz. % 130.38% 127.49% 118.94% 118.47% 116.10% 106.40% 100.00%
PBT 1,971 1,211 532 -715 942 1,501 1,654 12.44% QoQ % 62.76% 127.63% 174.41% -175.90% -37.24% -9.25% - Horiz. % 119.17% 73.22% 32.16% -43.23% 56.95% 90.75% 100.00%
Tax 49 134 984 256 106 106 -619 - QoQ % -63.43% -86.38% 284.38% 141.51% 0.00% 117.12% - Horiz. % -7.92% -21.65% -158.97% -41.36% -17.12% -17.12% 100.00%
NP 2,020 1,345 1,516 -459 1,048 1,607 1,035 56.36% QoQ % 50.19% -11.28% 430.28% -143.80% -34.79% 55.27% - Horiz. % 195.17% 129.95% 146.47% -44.35% 101.26% 155.27% 100.00%
NP to SH 2,057 1,382 1,553 -422 1,085 1,644 1,072 54.60% QoQ % 48.84% -11.01% 468.01% -138.89% -34.00% 53.36% - Horiz. % 191.88% 128.92% 144.87% -39.37% 101.21% 153.36% 100.00%
Tax Rate -2.49 % -11.07 % -184.96 % - % -11.25 % -7.06 % 37.42 % - QoQ % 77.51% 94.01% 0.00% 0.00% -59.35% -118.87% - Horiz. % -6.65% -29.58% -494.28% 0.00% -30.06% -18.87% 100.00%
Total Cost 48,409 47,967 44,488 46,280 43,858 39,547 37,643 18.31% QoQ % 0.92% 7.82% -3.87% 5.52% 10.90% 5.06% - Horiz. % 128.60% 127.43% 118.18% 122.94% 116.51% 105.06% 100.00%
Net Worth 64,050 63,510 64,050 63,889 64,780 64,920 65,289 -1.27% QoQ % 0.85% -0.84% 0.25% -1.37% -0.22% -0.57% - Horiz. % 98.10% 97.27% 98.10% 97.86% 99.22% 99.43% 100.00%
Dividend 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 0 0 0 0 0 0 0 - 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 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 64,050 63,510 64,050 63,889 64,780 64,920 65,289 -1.27% QoQ % 0.85% -0.84% 0.25% -1.37% -0.22% -0.57% - Horiz. % 98.10% 97.27% 98.10% 97.86% 99.22% 99.43% 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 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 4.01 % 2.73 % 3.30 % -1.00 % 2.33 % 3.90 % 2.68 % 30.92% QoQ % 46.89% -17.27% 430.00% -142.92% -40.26% 45.52% - Horiz. % 149.63% 101.87% 123.13% -37.31% 86.94% 145.52% 100.00%
ROE 3.21 % 2.18 % 2.42 % -0.66 % 1.67 % 2.53 % 1.64 % 56.67% QoQ % 47.25% -9.92% 466.67% -139.52% -33.99% 54.27% - Horiz. % 195.73% 132.93% 147.56% -40.24% 101.83% 154.27% 100.00%
Per Share 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 50.43 49.31 46.00 45.82 44.91 41.15 38.68 19.40% QoQ % 2.27% 7.20% 0.39% 2.03% 9.14% 6.39% - Horiz. % 130.38% 127.48% 118.92% 118.46% 116.11% 106.39% 100.00%
EPS 2.06 1.38 1.55 -0.42 1.09 1.64 1.07 54.94% QoQ % 49.28% -10.97% 469.05% -138.53% -33.54% 53.27% - Horiz. % 192.52% 128.97% 144.86% -39.25% 101.87% 153.27% 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 0.6405 0.6351 0.6405 0.6389 0.6478 0.6492 0.6529 -1.27% QoQ % 0.85% -0.84% 0.25% -1.37% -0.22% -0.57% - Horiz. % 98.10% 97.27% 98.10% 97.86% 99.22% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 50.43 49.31 46.00 45.82 44.91 41.15 38.68 19.40% QoQ % 2.27% 7.20% 0.39% 2.03% 9.14% 6.39% - Horiz. % 130.38% 127.48% 118.92% 118.46% 116.11% 106.39% 100.00%
EPS 2.06 1.38 1.55 -0.42 1.09 1.64 1.07 54.94% QoQ % 49.28% -10.97% 469.05% -138.53% -33.54% 53.27% - Horiz. % 192.52% 128.97% 144.86% -39.25% 101.87% 153.27% 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 0.6405 0.6351 0.6405 0.6389 0.6478 0.6492 0.6529 -1.27% QoQ % 0.85% -0.84% 0.25% -1.37% -0.22% -0.57% - Horiz. % 98.10% 97.27% 98.10% 97.86% 99.22% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.4350 0.4700 0.4650 0.5500 0.6000 0.4750 0.3400 -
P/RPS 0.86 0.95 1.01 1.20 1.34 1.15 0.88 -1.53% QoQ % -9.47% -5.94% -15.83% -10.45% 16.52% 30.68% - Horiz. % 97.73% 107.95% 114.77% 136.36% 152.27% 130.68% 100.00%
P/EPS 21.15 34.01 29.94 -130.33 55.30 28.89 31.72 -23.73% QoQ % -37.81% 13.59% 122.97% -335.68% 91.42% -8.92% - Horiz. % 66.68% 107.22% 94.39% -410.88% 174.34% 91.08% 100.00%
EY 4.73 2.94 3.34 -0.77 1.81 3.46 3.15 31.23% QoQ % 60.88% -11.98% 533.77% -142.54% -47.69% 9.84% - Horiz. % 150.16% 93.33% 106.03% -24.44% 57.46% 109.84% 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 0.68 0.74 0.73 0.86 0.93 0.73 0.52 19.64% QoQ % -8.11% 1.37% -15.12% -7.53% 27.40% 40.38% - Horiz. % 130.77% 142.31% 140.38% 165.38% 178.85% 140.38% 100.00%
Price Multiplier on Announcement Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 20/06/22 29/03/22 22/12/21 20/09/21 12/07/21 29/03/21 21/12/20 -
Price 0.4200 0.4300 0.4450 0.5050 0.4950 0.7400 0.4700 -
P/RPS 0.83 0.87 0.97 1.10 1.10 1.80 1.22 -22.70% QoQ % -4.60% -10.31% -11.82% 0.00% -38.89% 47.54% - Horiz. % 68.03% 71.31% 79.51% 90.16% 90.16% 147.54% 100.00%
P/EPS 20.42 31.11 28.65 -119.67 45.62 45.01 43.84 -40.00% QoQ % -34.36% 8.59% 123.94% -362.32% 1.36% 2.67% - Horiz. % 46.58% 70.96% 65.35% -272.97% 104.06% 102.67% 100.00%
EY 4.90 3.21 3.49 -0.84 2.19 2.22 2.28 66.77% QoQ % 52.65% -8.02% 515.48% -138.36% -1.35% -2.63% - Horiz. % 214.91% 140.79% 153.07% -36.84% 96.05% 97.37% 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 0.66 0.68 0.69 0.79 0.76 1.14 0.72 -5.65% QoQ % -2.94% -1.45% -12.66% 3.95% -33.33% 58.33% - Horiz. % 91.67% 94.44% 95.83% 109.72% 105.56% 158.33% 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
Quarterly Report 2Q2022-31.07.2021.pdf 
