[CYL] YoY Quarter Result on 2017-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 7,618 14,289 13,384 16,415 17,347 16,297 15,073 -10.75% YoY % -46.69% 6.76% -18.46% -5.37% 6.44% 8.12% - Horiz. % 50.54% 94.80% 88.79% 108.90% 115.09% 108.12% 100.00%
PBT -158 839 639 281 1,940 1,162 -77 12.72% YoY % -118.83% 31.30% 127.40% -85.52% 66.95% 1,609.09% - Horiz. % 205.19% -1,089.61% -829.87% -364.94% -2,519.48% -1,509.09% 100.00%
Tax -319 -93 -350 56 -266 -445 0 - YoY % -243.01% 73.43% -725.00% 121.05% 40.22% 0.00% - Horiz. % 71.69% 20.90% 78.65% -12.58% 59.78% 100.00% -
NP -477 746 289 337 1,674 717 -77 35.50% YoY % -163.94% 158.13% -14.24% -79.87% 133.47% 1,031.17% - Horiz. % 619.48% -968.83% -375.32% -437.66% -2,174.03% -931.17% 100.00%
NP to SH -440 746 289 337 1,674 717 -77 33.69% YoY % -158.98% 158.13% -14.24% -79.87% 133.47% 1,031.17% - Horiz. % 571.43% -968.83% -375.32% -437.66% -2,174.03% -931.17% 100.00%
Tax Rate - % 11.08 % 54.77 % -19.93 % 13.71 % 38.30 % - % - YoY % 0.00% -79.77% 374.81% -245.37% -64.20% 0.00% - Horiz. % 0.00% 28.93% 143.00% -52.04% 35.80% 100.00% -
Total Cost 8,095 13,543 13,095 16,078 15,673 15,580 15,150 -9.91% YoY % -40.23% 3.42% -18.55% 2.58% 0.60% 2.84% - Horiz. % 53.43% 89.39% 86.44% 106.13% 103.45% 102.84% 100.00%
Net Worth 63,779 62,660 68,220 70,323 73,030 73,140 73,150 -2.26% YoY % 1.79% -8.15% -2.99% -3.71% -0.15% -0.01% - Horiz. % 87.19% 85.66% 93.26% 96.14% 99.84% 99.99% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - 2,000 1,982 3,000 5,000 4,000 - YoY % 0.00% 0.00% 0.89% -33.92% -40.00% 25.00% - Horiz. % 0.00% 0.00% 50.00% 49.56% 75.00% 125.00% 100.00%
Div Payout % - % - % 692.04 % 588.24 % 179.21 % 697.35 % - % - YoY % 0.00% 0.00% 17.65% 228.24% -74.30% 0.00% - Horiz. % 0.00% 0.00% 99.24% 84.35% 25.70% 100.00% -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 63,779 62,660 68,220 70,323 73,030 73,140 73,150 -2.26% YoY % 1.79% -8.15% -2.99% -3.71% -0.15% -0.01% - Horiz. % 87.19% 85.66% 93.26% 96.14% 99.84% 99.99% 100.00%
NOSH 100,000 100,000 100,000 99,117 100,000 100,000 100,000 - YoY % 0.00% 0.00% 0.89% -0.88% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.12% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -6.26 % 5.22 % 2.16 % 2.05 % 9.65 % 4.40 % -0.51 % 51.85% YoY % -219.92% 141.67% 5.37% -78.76% 119.32% 962.75% - Horiz. % 1,227.45% -1,023.53% -423.53% -401.96% -1,892.16% -862.75% 100.00%
ROE -0.69 % 1.19 % 0.42 % 0.48 % 2.29 % 0.98 % -0.11 % 35.78% YoY % -157.98% 183.33% -12.50% -79.04% 133.67% 990.91% - Horiz. % 627.27% -1,081.82% -381.82% -436.36% -2,081.82% -890.91% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 7.62 14.29 13.38 16.56 17.35 16.30 15.07 -10.74% YoY % -46.68% 6.80% -19.20% -4.55% 6.44% 8.16% - Horiz. % 50.56% 94.82% 88.79% 109.89% 115.13% 108.16% 100.00%
EPS -0.48 0.75 0.29 0.34 1.67 0.72 -0.08 34.78% YoY % -164.00% 158.62% -14.71% -79.64% 131.94% 1,000.00% - Horiz. % 600.00% -937.50% -362.50% -425.00% -2,087.50% -900.00% 100.00%
DPS 0.00 0.00 2.00 2.00 3.00 5.00 4.00 - YoY % 0.00% 0.00% 0.00% -33.33% -40.00% 25.00% - Horiz. % 0.00% 0.00% 50.00% 50.00% 75.00% 125.00% 100.00%
NAPS 0.6378 0.6266 0.6822 0.7095 0.7303 0.7314 0.7315 -2.26% YoY % 1.79% -8.15% -3.85% -2.85% -0.15% -0.01% - Horiz. % 87.19% 85.66% 93.26% 96.99% 99.84% 99.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 7.62 14.29 13.38 16.42 17.35 16.30 15.07 -10.74% YoY % -46.68% 6.80% -18.51% -5.36% 6.44% 8.16% - Horiz. % 50.56% 94.82% 88.79% 108.96% 115.13% 108.16% 100.00%
EPS -0.48 0.75 0.29 0.34 1.67 0.72 -0.08 34.78% YoY % -164.00% 158.62% -14.71% -79.64% 131.94% 1,000.00% - Horiz. % 600.00% -937.50% -362.50% -425.00% -2,087.50% -900.00% 100.00%
DPS 0.00 0.00 2.00 1.98 3.00 5.00 4.00 - YoY % 0.00% 0.00% 1.01% -34.00% -40.00% 25.00% - Horiz. % 0.00% 0.00% 50.00% 49.50% 75.00% 125.00% 100.00%
NAPS 0.6378 0.6266 0.6822 0.7032 0.7303 0.7314 0.7315 -2.26% YoY % 1.79% -8.15% -2.99% -3.71% -0.15% -0.01% - Horiz. % 87.19% 85.66% 93.26% 96.13% 99.84% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.3400 0.5600 0.6400 0.7850 0.8650 0.5600 0.5050 -
P/RPS 4.46 3.92 4.78 4.74 4.99 3.44 3.35 4.88% YoY % 13.78% -17.99% 0.84% -5.01% 45.06% 2.69% - Horiz. % 133.13% 117.01% 142.69% 141.49% 148.96% 102.69% 100.00%
P/EPS -77.27 75.07 221.45 230.88 51.67 78.10 -655.84 -29.97% YoY % -202.93% -66.10% -4.08% 346.84% -33.84% 111.91% - Horiz. % 11.78% -11.45% -33.77% -35.20% -7.88% -11.91% 100.00%
EY -1.29 1.33 0.45 0.43 1.94 1.28 -0.15 43.11% YoY % -196.99% 195.56% 4.65% -77.84% 51.56% 953.33% - Horiz. % 860.00% -886.67% -300.00% -286.67% -1,293.33% -853.33% 100.00%
DY 0.00 0.00 3.13 2.55 3.47 8.93 7.92 - YoY % 0.00% 0.00% 22.75% -26.51% -61.14% 12.75% - Horiz. % 0.00% 0.00% 39.52% 32.20% 43.81% 112.75% 100.00%
P/NAPS 0.53 0.89 0.94 1.11 1.18 0.77 0.69 -4.30% YoY % -40.45% -5.32% -15.32% -5.93% 53.25% 11.59% - Horiz. % 76.81% 128.99% 136.23% 160.87% 171.01% 111.59% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 28/03/19 19/03/18 20/03/17 21/03/16 30/03/15 25/03/14 -
Price 0.3100 0.4200 0.6000 0.8150 0.8700 0.6650 0.5950 -
P/RPS 4.07 2.94 4.48 4.92 5.02 4.08 3.95 0.50% YoY % 38.44% -34.38% -8.94% -1.99% 23.04% 3.29% - Horiz. % 103.04% 74.43% 113.42% 124.56% 127.09% 103.29% 100.00%
P/EPS -70.45 56.30 207.61 239.71 51.97 92.75 -772.73 -32.90% YoY % -225.13% -72.88% -13.39% 361.25% -43.97% 112.00% - Horiz. % 9.12% -7.29% -26.87% -31.02% -6.73% -12.00% 100.00%
EY -1.42 1.78 0.48 0.42 1.92 1.08 -0.13 48.93% YoY % -179.78% 270.83% 14.29% -78.12% 77.78% 930.77% - Horiz. % 1,092.31% -1,369.23% -369.23% -323.08% -1,476.92% -830.77% 100.00%
DY 0.00 0.00 3.33 2.45 3.45 7.52 6.72 - YoY % 0.00% 0.00% 35.92% -28.99% -54.12% 11.90% - Horiz. % 0.00% 0.00% 49.55% 36.46% 51.34% 111.90% 100.00%
P/NAPS 0.49 0.67 0.88 1.15 1.19 0.91 0.81 -8.03% YoY % -26.87% -23.86% -23.48% -3.36% 30.77% 12.35% - Horiz. % 60.49% 82.72% 108.64% 141.98% 146.91% 112.35% 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 - 4th Quarterly Result - 31.01.2017.pdf 
