[CYL] YoY TTM Result on 2019-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 49,921 45,821 37,680 50,461 52,881 63,036 68,924 -5.23% YoY % 8.95% 21.61% -25.33% -4.58% -16.11% -8.54% - Horiz. % 72.43% 66.48% 54.67% 73.21% 76.72% 91.46% 100.00%
PBT 2,572 -715 1,166 299 -763 1,415 6,412 -14.12% YoY % 459.72% -161.32% 289.97% 139.19% -153.92% -77.93% - Horiz. % 40.11% -11.15% 18.18% 4.66% -11.90% 22.07% 100.00%
Tax 49 256 -469 -93 -400 -44 -1,046 - YoY % -80.86% 154.58% -404.30% 76.75% -809.09% 95.79% - Horiz. % -4.68% -24.47% 44.84% 8.89% 38.24% 4.21% 100.00%
NP 2,621 -459 697 206 -1,163 1,371 5,366 -11.25% YoY % 671.02% -165.85% 238.35% 117.71% -184.83% -74.45% - Horiz. % 48.84% -8.55% 12.99% 3.84% -21.67% 25.55% 100.00%
NP to SH 2,658 -422 734 206 -1,163 1,371 5,366 -11.04% YoY % 729.86% -157.49% 256.31% 117.71% -184.83% -74.45% - Horiz. % 49.53% -7.86% 13.68% 3.84% -21.67% 25.55% 100.00%
Tax Rate -1.91 % - % 40.22 % 31.10 % - % 3.11 % 16.31 % - YoY % 0.00% 0.00% 29.32% 0.00% 0.00% -80.93% - Horiz. % -11.71% 0.00% 246.60% 190.68% 0.00% 19.07% 100.00%
Total Cost 47,300 46,280 36,983 50,255 54,044 61,665 63,558 -4.80% YoY % 2.20% 25.14% -26.41% -7.01% -12.36% -2.98% - Horiz. % 74.42% 72.82% 58.19% 79.07% 85.03% 97.02% 100.00%
Net Worth 63,760 63,889 64,819 63,160 63,690 69,789 72,390 -2.09% YoY % -0.20% -1.43% 2.63% -0.83% -8.74% -3.59% - Horiz. % 88.08% 88.26% 89.54% 87.25% 87.98% 96.41% 100.00%
Dividend 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 0 0 0 0 4,000 3,982 6,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.44% -33.63% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 66.37% 100.00%
Div Payout % - % - % - % - % - % 290.47 % 111.82 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 159.77% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 259.77% 100.00%
Equity 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 63,760 63,889 64,819 63,160 63,690 69,789 72,390 -2.09% YoY % -0.20% -1.43% 2.63% -0.83% -8.74% -3.59% - Horiz. % 88.08% 88.26% 89.54% 87.25% 87.98% 96.41% 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 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 5.25 % -1.00 % 1.85 % 0.41 % -2.20 % 2.17 % 7.79 % -6.36% YoY % 625.00% -154.05% 351.22% 118.64% -201.38% -72.14% - Horiz. % 67.39% -12.84% 23.75% 5.26% -28.24% 27.86% 100.00%
ROE 4.17 % -0.66 % 1.13 % 0.33 % -1.83 % 1.96 % 7.41 % -9.13% YoY % 731.82% -158.41% 242.42% 118.03% -193.37% -73.55% - Horiz. % 56.28% -8.91% 15.25% 4.45% -24.70% 26.45% 100.00%
Per Share 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 49.92 45.82 37.68 50.46 52.88 63.04 68.92 -5.23% YoY % 8.95% 21.60% -25.33% -4.58% -16.12% -8.53% - Horiz. % 72.43% 66.48% 54.67% 73.22% 76.73% 91.47% 100.00%
EPS 2.66 -0.42 0.73 0.21 -1.16 1.37 5.37 -11.04% YoY % 733.33% -157.53% 247.62% 118.10% -184.67% -74.49% - Horiz. % 49.53% -7.82% 13.59% 3.91% -21.60% 25.51% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 6.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 66.67% 100.00%
NAPS 0.6376 0.6389 0.6482 0.6316 0.6369 0.6979 0.7239 -2.09% YoY % -0.20% -1.43% 2.63% -0.83% -8.74% -3.59% - Horiz. % 88.08% 88.26% 89.54% 87.25% 87.98% 96.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 49.92 45.82 37.68 50.46 52.88 63.04 68.92 -5.23% YoY % 8.95% 21.60% -25.33% -4.58% -16.12% -8.53% - Horiz. % 72.43% 66.48% 54.67% 73.22% 76.73% 91.47% 100.00%
EPS 2.66 -0.42 0.73 0.21 -1.16 1.37 5.37 -11.04% YoY % 733.33% -157.53% 247.62% 118.10% -184.67% -74.49% - Horiz. % 49.53% -7.82% 13.59% 3.91% -21.60% 25.51% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 6.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 66.67% 100.00%
NAPS 0.6376 0.6389 0.6482 0.6316 0.6369 0.6979 0.7239 -2.09% YoY % -0.20% -1.43% 2.63% -0.83% -8.74% -3.59% - Horiz. % 88.08% 88.26% 89.54% 87.25% 87.98% 96.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.4050 0.5500 0.3200 0.4350 0.5750 0.7000 0.8800 -
P/RPS 0.81 1.20 0.85 0.86 1.09 1.11 1.28 -7.34% YoY % -32.50% 41.18% -1.16% -21.10% -1.80% -13.28% - Horiz. % 63.28% 93.75% 66.41% 67.19% 85.16% 86.72% 100.00%
P/EPS 15.24 -130.33 43.60 211.17 -49.44 51.06 16.40 -1.21% YoY % 111.69% -398.92% -79.35% 527.12% -196.83% 211.34% - Horiz. % 92.93% -794.70% 265.85% 1,287.62% -301.46% 311.34% 100.00%
EY 6.56 -0.77 2.29 0.47 -2.02 1.96 6.10 1.22% YoY % 951.95% -133.62% 387.23% 123.27% -203.06% -67.87% - Horiz. % 107.54% -12.62% 37.54% 7.70% -33.11% 32.13% 100.00%
DY 0.00 0.00 0.00 0.00 6.96 5.71 6.82 - YoY % 0.00% 0.00% 0.00% 0.00% 21.89% -16.28% - Horiz. % 0.00% 0.00% 0.00% 0.00% 102.05% 83.72% 100.00%
P/NAPS 0.64 0.86 0.49 0.69 0.90 1.00 1.22 -10.19% YoY % -25.58% 75.51% -28.99% -23.33% -10.00% -18.03% - Horiz. % 52.46% 70.49% 40.16% 56.56% 73.77% 81.97% 100.00%
Price Multiplier on Announcement Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 19/09/22 20/09/21 28/09/20 17/09/19 19/09/18 25/09/17 26/09/16 -
Price 0.5150 0.5050 0.3850 0.3800 0.0000 0.7100 0.8550 -
P/RPS 1.03 1.10 1.02 0.75 0.00 1.13 1.24 -3.04% YoY % -6.36% 7.84% 36.00% 0.00% 0.00% -8.87% - Horiz. % 83.06% 88.71% 82.26% 60.48% 0.00% 91.13% 100.00%
P/EPS 19.38 -119.67 52.45 184.47 0.00 51.79 15.93 3.32% YoY % 116.19% -328.16% -71.57% 0.00% 0.00% 225.11% - Horiz. % 121.66% -751.22% 329.25% 1,158.00% 0.00% 325.11% 100.00%
EY 5.16 -0.84 1.91 0.54 0.00 1.93 6.28 -3.22% YoY % 714.29% -143.98% 253.70% 0.00% 0.00% -69.27% - Horiz. % 82.17% -13.38% 30.41% 8.60% 0.00% 30.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.63 7.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.80% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.20% 100.00%
P/NAPS 0.81 0.79 0.59 0.60 0.00 1.02 1.18 -6.08% YoY % 2.53% 33.90% -1.67% 0.00% 0.00% -13.56% - Horiz. % 68.64% 66.95% 50.00% 50.85% 0.00% 86.44% 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 2Q2020-31.07.2019.pdf 
