[CYL] YoY Quarter Result on 2021-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 10,706 10,645 12,056 11,873 10,875 13,222 13,547 -3.85% YoY % 0.57% -11.70% 1.54% 9.18% -17.75% -2.40% - Horiz. % 79.03% 78.58% 88.99% 87.64% 80.28% 97.60% 100.00%
PBT -672 -254 1,871 624 136 -1,034 152 - YoY % -164.57% -113.58% 199.84% 358.82% 113.15% -780.26% - Horiz. % -442.11% -167.11% 1,230.92% 410.53% 89.47% -680.26% 100.00%
Tax 0 85 578 -150 0 0 -50 - YoY % 0.00% -85.29% 485.33% 0.00% 0.00% 0.00% - Horiz. % -0.00% -170.00% -1,156.00% 300.00% -0.00% -0.00% 100.00%
NP -672 -169 2,449 474 136 -1,034 102 - YoY % -297.63% -106.90% 416.67% 248.53% 113.15% -1,113.73% - Horiz. % -658.82% -165.69% 2,400.98% 464.71% 133.33% -1,013.73% 100.00%
NP to SH -672 -169 2,449 474 136 -1,034 102 - YoY % -297.63% -106.90% 416.67% 248.53% 113.15% -1,113.73% - Horiz. % -658.82% -165.69% 2,400.98% 464.71% 133.33% -1,013.73% 100.00%
Tax Rate - % - % -30.89 % 24.04 % - % - % 32.89 % - YoY % 0.00% 0.00% -228.49% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -93.92% 73.09% 0.00% 0.00% 100.00%
Total Cost 11,378 10,814 9,607 11,399 10,739 14,256 13,445 -2.74% YoY % 5.22% 12.56% -15.72% 6.15% -24.67% 6.03% - Horiz. % 84.63% 80.43% 71.45% 84.78% 79.87% 106.03% 100.00%
Net Worth 62,180 63,590 64,050 65,289 63,289 62,720 69,889 -1.93% YoY % -2.22% -0.72% -1.90% 3.16% 0.91% -10.26% - Horiz. % 88.97% 90.99% 91.64% 93.42% 90.56% 89.74% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - 2,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 1,960.78 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 62,180 63,590 64,050 65,289 63,289 62,720 69,889 -1.93% YoY % -2.22% -0.72% -1.90% 3.16% 0.91% -10.26% - Horiz. % 88.97% 90.99% 91.64% 93.42% 90.56% 89.74% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - YoY % 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -6.28 % -1.59 % 20.31 % 3.99 % 1.25 % -7.82 % 0.75 % - YoY % -294.97% -107.83% 409.02% 219.20% 115.98% -1,142.67% - Horiz. % -837.33% -212.00% 2,708.00% 532.00% 166.67% -1,042.67% 100.00%
ROE -1.08 % -0.27 % 3.82 % 0.73 % 0.21 % -1.65 % 0.15 % - YoY % -300.00% -107.07% 423.29% 247.62% 112.73% -1,200.00% - Horiz. % -720.00% -180.00% 2,546.67% 486.67% 140.00% -1,100.00% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 10.71 10.65 12.06 11.87 10.88 13.22 13.55 -3.84% YoY % 0.56% -11.69% 1.60% 9.10% -17.70% -2.44% - Horiz. % 79.04% 78.60% 89.00% 87.60% 80.30% 97.56% 100.00%
EPS -0.67 -0.17 2.45 0.47 0.14 -1.03 0.10 - YoY % -294.12% -106.94% 421.28% 235.71% 113.59% -1,130.00% - Horiz. % -670.00% -170.00% 2,450.00% 470.00% 140.00% -1,030.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6218 0.6359 0.6405 0.6529 0.6329 0.6272 0.6989 -1.93% YoY % -2.22% -0.72% -1.90% 3.16% 0.91% -10.26% - Horiz. % 88.97% 90.99% 91.64% 93.42% 90.56% 89.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 10.71 10.65 12.06 11.87 10.88 13.22 13.55 -3.84% YoY % 0.56% -11.69% 1.60% 9.10% -17.70% -2.44% - Horiz. % 79.04% 78.60% 89.00% 87.60% 80.30% 97.56% 100.00%
EPS -0.67 -0.17 2.45 0.47 0.14 -1.03 0.10 - YoY % -294.12% -106.94% 421.28% 235.71% 113.59% -1,130.00% - Horiz. % -670.00% -170.00% 2,450.00% 470.00% 140.00% -1,030.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6218 0.6359 0.6405 0.6529 0.6329 0.6272 0.6989 -1.93% YoY % -2.22% -0.72% -1.90% 3.16% 0.91% -10.26% - Horiz. % 88.97% 90.99% 91.64% 93.42% 90.56% 89.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.5200 0.7000 0.4650 0.3400 0.3550 0.5750 0.7000 -
P/RPS 4.86 6.58 3.86 2.86 3.26 4.35 5.17 -1.02% YoY % -26.14% 70.47% 34.97% -12.27% -25.06% -15.86% - Horiz. % 94.00% 127.27% 74.66% 55.32% 63.06% 84.14% 100.00%
P/EPS -77.38 -414.20 18.99 71.73 261.03 -55.61 686.27 - YoY % 81.32% -2,281.15% -73.53% -72.52% 569.39% -108.10% - Horiz. % -11.28% -60.36% 2.77% 10.45% 38.04% -8.10% 100.00%
EY -1.29 -0.24 5.27 1.39 0.38 -1.80 0.15 - YoY % -437.50% -104.55% 279.14% 265.79% 121.11% -1,300.00% - Horiz. % -860.00% -160.00% 3,513.33% 926.67% 253.33% -1,200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.84 1.10 0.73 0.52 0.56 0.92 1.00 -2.86% YoY % -23.64% 50.68% 40.38% -7.14% -39.13% -8.00% - Horiz. % 84.00% 110.00% 73.00% 52.00% 56.00% 92.00% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 19/12/23 19/12/22 22/12/21 21/12/20 16/12/19 17/12/18 18/12/17 -
Price 0.5050 1.1600 0.4450 0.4700 0.3400 0.5000 0.6500 -
P/RPS 4.72 10.90 3.69 3.96 3.13 3.78 4.80 -0.28% YoY % -56.70% 195.39% -6.82% 26.52% -17.20% -21.25% - Horiz. % 98.33% 227.08% 76.87% 82.50% 65.21% 78.75% 100.00%
P/EPS -75.15 -686.39 18.17 99.16 250.00 -48.36 637.25 - YoY % 89.05% -3,877.60% -81.68% -60.34% 616.96% -107.59% - Horiz. % -11.79% -107.71% 2.85% 15.56% 39.23% -7.59% 100.00%
EY -1.33 -0.15 5.50 1.01 0.40 -2.07 0.16 - YoY % -786.67% -102.73% 444.55% 152.50% 119.32% -1,393.75% - Horiz. % -831.25% -93.75% 3,437.50% 631.25% 250.00% -1,293.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 1.82 0.69 0.72 0.54 0.80 0.93 -2.28% YoY % -55.49% 163.77% -4.17% 33.33% -32.50% -13.98% - Horiz. % 87.10% 195.70% 74.19% 77.42% 58.06% 86.02% 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