[CYL] YoY Cumulative Quarter Result on 2016-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 22,950 25,950 31,696 33,638 34,765 37,133 32,542 -5.65% YoY % -11.56% -18.13% -5.77% -3.24% -6.38% 14.11% - Horiz. % 70.52% 79.74% 97.40% 103.37% 106.83% 114.11% 100.00%
PBT 499 -1,554 909 2,838 3,610 3,384 1,271 -14.42% YoY % 132.11% -270.96% -67.97% -21.39% 6.68% 166.25% - Horiz. % 39.26% -122.27% 71.52% 223.29% 284.03% 266.25% 100.00%
Tax 0 0 -100 -480 -675 -785 -200 - YoY % 0.00% 0.00% 79.17% 28.89% 14.01% -292.50% - Horiz. % -0.00% -0.00% 50.00% 240.00% 337.50% 392.50% 100.00%
NP 499 -1,554 809 2,358 2,935 2,599 1,071 -11.95% YoY % 132.11% -292.09% -65.69% -19.66% 12.93% 142.67% - Horiz. % 46.59% -145.10% 75.54% 220.17% 274.04% 242.67% 100.00%
NP to SH 499 -1,554 809 2,358 2,935 2,599 1,071 -11.95% YoY % 132.11% -292.09% -65.69% -19.66% 12.93% 142.67% - Horiz. % 46.59% -145.10% 75.54% 220.17% 274.04% 242.67% 100.00%
Tax Rate - % - % 11.00 % 16.91 % 18.70 % 23.20 % 15.74 % - YoY % 0.00% 0.00% -34.95% -9.57% -19.40% 47.40% - Horiz. % 0.00% 0.00% 69.89% 107.43% 118.81% 147.40% 100.00%
Total Cost 22,451 27,504 30,887 31,280 31,830 34,534 31,471 -5.47% YoY % -18.37% -10.95% -1.26% -1.73% -7.83% 9.73% - Horiz. % 71.34% 87.39% 98.14% 99.39% 101.14% 109.73% 100.00%
Net Worth 63,160 63,690 69,703 72,390 7,298,100 73,699 74,870 -2.79% YoY % -0.83% -8.63% -3.71% -99.01% 9,802.44% -1.56% - Horiz. % 84.36% 85.07% 93.10% 96.69% 9,747.70% 98.44% 100.00%
Dividend 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 63,160 63,690 69,703 72,390 7,298,100 73,699 74,870 -2.79% YoY % -0.83% -8.63% -3.71% -99.01% 9,802.44% -1.56% - Horiz. % 84.36% 85.07% 93.10% 96.69% 9,747.70% 98.44% 100.00%
NOSH 100,000 100,000 99,876 100,000 100,000 100,000 100,000 - YoY % 0.00% 0.12% -0.12% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 99.88% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 2.17 % -5.99 % 2.55 % 7.01 % 8.44 % 7.00 % 3.29 % -6.70% YoY % 136.23% -334.90% -63.62% -16.94% 20.57% 112.77% - Horiz. % 65.96% -182.07% 77.51% 213.07% 256.53% 212.77% 100.00%
ROE 0.79 % -2.44 % 1.16 % 3.26 % 0.04 % 3.53 % 1.43 % -9.41% YoY % 132.38% -310.34% -64.42% 8,050.00% -98.87% 146.85% - Horiz. % 55.24% -170.63% 81.12% 227.97% 2.80% 246.85% 100.00%
Per Share 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 22.95 25.95 31.74 33.64 34.77 37.13 32.54 -5.65% YoY % -11.56% -18.24% -5.65% -3.25% -6.36% 14.11% - Horiz. % 70.53% 79.75% 97.54% 103.38% 106.85% 114.11% 100.00%
EPS 0.50 -1.55 0.81 2.36 2.93 2.60 1.07 -11.90% YoY % 132.26% -291.36% -65.68% -19.45% 12.69% 142.99% - Horiz. % 46.73% -144.86% 75.70% 220.56% 273.83% 242.99% 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 0.6316 0.6369 0.6979 0.7239 72.9810 0.7370 0.7487 -2.79% YoY % -0.83% -8.74% -3.59% -99.01% 9,802.44% -1.56% - Horiz. % 84.36% 85.07% 93.21% 96.69% 9,747.70% 98.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 22.95 25.95 31.70 33.64 34.77 37.13 32.54 -5.65% YoY % -11.56% -18.14% -5.77% -3.25% -6.36% 14.11% - Horiz. % 70.53% 79.75% 97.42% 103.38% 106.85% 114.11% 100.00%
EPS 0.50 -1.55 0.81 2.36 2.93 2.60 1.07 -11.90% YoY % 132.26% -291.36% -65.68% -19.45% 12.69% 142.99% - Horiz. % 46.73% -144.86% 75.70% 220.56% 273.83% 242.99% 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 0.6316 0.6369 0.6970 0.7239 72.9810 0.7370 0.7487 -2.79% YoY % -0.83% -8.62% -3.72% -99.01% 9,802.44% -1.56% - Horiz. % 84.36% 85.07% 93.09% 96.69% 9,747.70% 98.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.4350 0.5750 0.7000 0.8800 0.7300 0.6000 0.5200 -
P/RPS 1.90 2.22 2.21 2.62 2.10 1.62 1.60 2.90% YoY % -14.41% 0.45% -15.65% 24.76% 29.63% 1.25% - Horiz. % 118.75% 138.75% 138.12% 163.75% 131.25% 101.25% 100.00%
P/EPS 87.17 -37.00 86.42 37.32 24.87 23.09 48.55 10.24% YoY % 335.59% -142.81% 131.56% 50.06% 7.71% -52.44% - Horiz. % 179.55% -76.21% 178.00% 76.87% 51.23% 47.56% 100.00%
EY 1.15 -2.70 1.16 2.68 4.02 4.33 2.06 -9.25% YoY % 142.59% -332.76% -56.72% -33.33% -7.16% 110.19% - Horiz. % 55.83% -131.07% 56.31% 130.10% 195.15% 210.19% 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 0.69 0.90 1.00 1.22 0.01 0.81 0.69 - YoY % -23.33% -10.00% -18.03% 12,100.00% -98.77% 17.39% - Horiz. % 100.00% 130.43% 144.93% 176.81% 1.45% 117.39% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 17/09/19 19/09/18 25/09/17 26/09/16 28/09/15 29/09/14 23/09/13 -
Price 0.3800 0.0000 0.7100 0.8550 0.7300 0.5700 0.5400 -
P/RPS 1.66 0.00 2.24 2.54 2.10 1.54 1.66 - YoY % 0.00% 0.00% -11.81% 20.95% 36.36% -7.23% - Horiz. % 100.00% 0.00% 134.94% 153.01% 126.51% 92.77% 100.00%
P/EPS 76.15 0.00 87.65 36.26 24.87 21.93 50.42 7.11% YoY % 0.00% 0.00% 141.73% 45.80% 13.41% -56.51% - Horiz. % 151.03% 0.00% 173.84% 71.92% 49.33% 43.49% 100.00%
EY 1.31 0.00 1.14 2.76 4.02 4.56 1.98 -6.65% YoY % 0.00% 0.00% -58.70% -31.34% -11.84% 130.30% - Horiz. % 66.16% 0.00% 57.58% 139.39% 203.03% 230.30% 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 0.60 0.00 1.02 1.18 0.01 0.77 0.72 -2.99% YoY % 0.00% 0.00% -13.56% 11,700.00% -98.70% 6.94% - Horiz. % 83.33% 0.00% 141.67% 163.89% 1.39% 106.94% 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 - Quarterly Results 2Q2017.pdf 
