[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 11.27%
YoY- 64.2%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 215,604 169,406 195,116 122,336 125,128 83,637 94,945 72.67%
PBT 13,700 13,945 12,362 12,082 11,496 5,923 10,692 17.95%
Tax -2,236 -5,009 -1,716 -2,104 -2,324 -1,243 -2,289 -1.54%
NP 11,464 8,936 10,646 9,978 9,172 4,680 8,402 22.99%
-
NP to SH 10,776 9,098 10,538 9,734 8,748 4,484 7,898 22.99%
-
Tax Rate 16.32% 35.92% 13.88% 17.41% 20.22% 20.99% 21.41% -
Total Cost 204,140 160,470 184,469 112,358 115,956 78,957 86,542 77.10%
-
Net Worth 175,366 172,198 170,976 168,103 129,862 128,045 129,420 22.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 175,366 172,198 170,976 168,103 129,862 128,045 129,420 22.42%
NOSH 320,714 320,130 319,999 320,197 251,379 251,910 252,085 17.39%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32% 5.27% 5.46% 8.16% 7.33% 5.60% 8.85% -
ROE 6.14% 5.28% 6.16% 5.79% 6.74% 3.50% 6.10% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.23 52.92 60.97 38.21 49.78 33.20 37.66 47.10%
EPS 3.36 3.09 3.29 3.04 3.48 1.78 3.13 4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5468 0.5379 0.5343 0.525 0.5166 0.5083 0.5134 4.28%
Adjusted Per Share Value based on latest NOSH - 319,047
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.33 40.33 46.46 29.13 29.79 19.91 22.61 72.64%
EPS 2.57 2.17 2.51 2.32 2.08 1.07 1.88 23.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4175 0.41 0.4071 0.4002 0.3092 0.3049 0.3081 22.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.18 0.18 0.16 0.17 0.20 0.20 0.14 -
P/RPS 0.27 0.34 0.26 0.44 0.40 0.60 0.37 -18.93%
P/EPS 5.36 6.33 4.86 5.59 5.75 11.24 4.47 12.85%
EY 18.67 15.79 20.58 17.88 17.40 8.90 22.38 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.30 0.32 0.39 0.39 0.27 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.24 0.155 0.18 0.17 0.17 0.22 0.17 -
P/RPS 0.36 0.29 0.30 0.44 0.34 0.66 0.45 -13.81%
P/EPS 7.14 5.45 5.47 5.59 4.89 12.36 5.43 20.00%
EY 14.00 18.34 18.30 17.88 20.47 8.09 18.43 -16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.34 0.32 0.33 0.43 0.33 21.12%

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