[CYL] YoY Annualized Quarter Result on 2022-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 43,662 48,926 47,708 38,374 45,900 51,900 63,392 -6.02% YoY % -10.76% 2.55% 24.32% -16.40% -11.56% -18.13% - Horiz. % 68.88% 77.18% 75.26% 60.53% 72.41% 81.87% 100.00%
PBT -1,040 656 -2,056 2,376 998 -3,108 1,818 - YoY % -258.54% 131.91% -186.53% 138.08% 132.11% -270.96% - Horiz. % -57.21% 36.08% -113.09% 130.69% 54.90% -170.96% 100.00%
Tax 0 -170 0 -300 0 0 -200 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 85.00% -0.00% 150.00% -0.00% -0.00% 100.00%
NP -1,040 486 -2,056 2,076 998 -3,108 1,618 - YoY % -313.99% 123.64% -199.04% 108.02% 132.11% -292.09% - Horiz. % -64.28% 30.04% -127.07% 128.31% 61.68% -192.09% 100.00%
NP to SH -1,040 486 -2,056 2,076 998 -3,108 1,618 - YoY % -313.99% 123.64% -199.04% 108.02% 132.11% -292.09% - Horiz. % -64.28% 30.04% -127.07% 128.31% 61.68% -192.09% 100.00%
Tax Rate - % 25.91 % - % 12.63 % - % - % 11.00 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 235.55% 0.00% 114.82% 0.00% 0.00% 100.00%
Total Cost 44,702 48,440 49,764 36,298 44,902 55,008 61,774 -5.25% YoY % -7.72% -2.66% 37.10% -19.16% -18.37% -10.95% - Horiz. % 72.36% 78.41% 80.56% 58.76% 72.69% 89.05% 100.00%
Net Worth 62,849 63,760 63,889 64,819 63,160 63,690 69,703 -1.71% YoY % -1.43% -0.20% -1.43% 2.63% -0.83% -8.63% - Horiz. % 90.17% 91.47% 91.66% 92.99% 90.61% 91.37% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 62,849 63,760 63,889 64,819 63,160 63,690 69,703 -1.71% YoY % -1.43% -0.20% -1.43% 2.63% -0.83% -8.63% - Horiz. % 90.17% 91.47% 91.66% 92.99% 90.61% 91.37% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,876 0.02% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.12% - Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.12% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin -2.38 % 0.99 % -4.31 % 5.41 % 2.17 % -5.99 % 2.55 % - YoY % -340.40% 122.97% -179.67% 149.31% 136.23% -334.90% - Horiz. % -93.33% 38.82% -169.02% 212.16% 85.10% -234.90% 100.00%
ROE -1.65 % 0.76 % -3.22 % 3.20 % 1.58 % -4.88 % 2.32 % - YoY % -317.11% 123.60% -200.62% 102.53% 132.38% -310.34% - Horiz. % -71.12% 32.76% -138.79% 137.93% 68.10% -210.34% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 43.66 48.93 47.71 38.37 45.90 51.90 63.47 -6.04% YoY % -10.77% 2.56% 24.34% -16.41% -11.56% -18.23% - Horiz. % 68.79% 77.09% 75.17% 60.45% 72.32% 81.77% 100.00%
EPS -1.04 0.48 -2.06 2.08 1.00 -3.10 1.62 - YoY % -316.67% 123.30% -199.04% 108.00% 132.26% -291.36% - Horiz. % -64.20% 29.63% -127.16% 128.40% 61.73% -191.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6285 0.6376 0.6389 0.6482 0.6316 0.6369 0.6979 -1.73% YoY % -1.43% -0.20% -1.43% 2.63% -0.83% -8.74% - Horiz. % 90.06% 91.36% 91.55% 92.88% 90.50% 91.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 43.66 48.93 47.71 38.37 45.90 51.90 63.39 -6.02% YoY % -10.77% 2.56% 24.34% -16.41% -11.56% -18.13% - Horiz. % 68.88% 77.19% 75.26% 60.53% 72.41% 81.87% 100.00%
EPS -1.04 0.48 -2.06 2.08 1.00 -3.10 1.62 - YoY % -316.67% 123.30% -199.04% 108.00% 132.26% -291.36% - Horiz. % -64.20% 29.63% -127.16% 128.40% 61.73% -191.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6285 0.6376 0.6389 0.6482 0.6316 0.6369 0.6970 -1.71% YoY % -1.43% -0.20% -1.43% 2.63% -0.83% -8.62% - Horiz. % 90.17% 91.48% 91.66% 93.00% 90.62% 91.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.5350 0.4050 0.5500 0.3200 0.4350 0.5750 0.7000 -
P/RPS 1.23 0.83 1.15 0.83 0.95 1.11 1.10 1.88% YoY % 48.19% -27.83% 38.55% -12.63% -14.41% 0.91% - Horiz. % 111.82% 75.45% 104.55% 75.45% 86.36% 100.91% 100.00%
P/EPS -51.44 83.33 -26.75 15.41 43.59 -18.50 43.21 - YoY % -161.73% 411.51% -273.59% -64.65% 335.62% -142.81% - Horiz. % -119.05% 192.85% -61.91% 35.66% 100.88% -42.81% 100.00%
EY -1.94 1.20 -3.74 6.49 2.29 -5.41 2.31 - YoY % -261.67% 132.09% -157.63% 183.41% 142.33% -334.20% - Horiz. % -83.98% 51.95% -161.90% 280.95% 99.13% -234.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.85 0.64 0.86 0.49 0.69 0.90 1.00 -2.67% YoY % 32.81% -25.58% 75.51% -28.99% -23.33% -10.00% - Horiz. % 85.00% 64.00% 86.00% 49.00% 69.00% 90.00% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 26/09/23 19/09/22 20/09/21 28/09/20 17/09/19 19/09/18 25/09/17 -
Price 0.5300 0.5150 0.5050 0.3850 0.3800 0.0000 0.7100 -
P/RPS 1.21 1.05 1.06 1.00 0.83 0.00 1.12 1.30% YoY % 15.24% -0.94% 6.00% 20.48% 0.00% 0.00% - Horiz. % 108.04% 93.75% 94.64% 89.29% 74.11% 0.00% 100.00%
P/EPS -50.96 105.97 -24.56 18.55 38.08 0.00 43.83 - YoY % -148.09% 531.47% -232.40% -51.29% 0.00% 0.00% - Horiz. % -116.27% 241.78% -56.03% 42.32% 86.88% 0.00% 100.00%
EY -1.96 0.94 -4.07 5.39 2.63 0.00 2.28 - YoY % -308.51% 123.10% -175.51% 104.94% 0.00% 0.00% - Horiz. % -85.96% 41.23% -178.51% 236.40% 115.35% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.84 0.81 0.79 0.59 0.60 0.00 1.02 -3.18% YoY % 3.70% 2.53% 33.90% -1.67% 0.00% 0.00% - Horiz. % 82.35% 79.41% 77.45% 57.84% 58.82% 0.00% 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 2Q2023-31.07.2022.pdf 
