[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 605.71%
YoY- 167.87%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 125,128 83,637 94,945 90,818 81,748 107,064 100,018 16.08%
PBT 11,496 5,923 10,692 8,078 1,628 3,026 -693 -
Tax -2,324 -1,243 -2,289 -1,782 -272 -885 -270 319.44%
NP 9,172 4,680 8,402 6,296 1,356 2,141 -964 -
-
NP to SH 8,748 4,484 7,898 5,928 840 2,637 -1,237 -
-
Tax Rate 20.22% 20.99% 21.41% 22.06% 16.71% 29.25% - -
Total Cost 115,956 78,957 86,542 84,522 80,392 104,923 100,982 9.64%
-
Net Worth 129,862 128,045 129,420 126,472 129,858 124,083 115,774 7.94%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 129,862 128,045 129,420 126,472 129,858 124,083 115,774 7.94%
NOSH 251,379 251,910 252,085 251,186 262,500 251,333 250,810 0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.33% 5.60% 8.85% 6.93% 1.66% 2.00% -0.96% -
ROE 6.74% 3.50% 6.10% 4.69% 0.65% 2.13% -1.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 49.78 33.20 37.66 36.16 31.14 42.60 39.88 15.91%
EPS 3.48 1.78 3.13 2.36 0.32 0.81 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5166 0.5083 0.5134 0.5035 0.4947 0.4937 0.4616 7.78%
Adjusted Per Share Value based on latest NOSH - 252,403
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.79 19.91 22.61 21.62 19.46 25.49 23.81 16.09%
EPS 2.08 1.07 1.88 1.41 0.20 0.63 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3092 0.3049 0.3081 0.3011 0.3092 0.2954 0.2757 7.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.20 0.14 0.14 0.18 0.12 0.12 -
P/RPS 0.40 0.60 0.37 0.39 0.58 0.28 0.30 21.12%
P/EPS 5.75 11.24 4.47 5.93 56.25 11.44 -24.32 -
EY 17.40 8.90 22.38 16.86 1.78 8.74 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.27 0.28 0.36 0.24 0.26 31.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 -
Price 0.17 0.22 0.17 0.14 0.16 0.14 0.11 -
P/RPS 0.34 0.66 0.45 0.39 0.51 0.33 0.28 13.80%
P/EPS 4.89 12.36 5.43 5.93 50.00 13.34 -22.30 -
EY 20.47 8.09 18.43 16.86 2.00 7.49 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.33 0.28 0.32 0.28 0.24 23.62%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment