[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.59%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 494,396 406,183 367,021 313,210 266,456 292,327 253,054 56.34%
PBT 35,168 37,383 24,777 21,892 20,444 18,733 15,646 71.67%
Tax -5,112 -1,579 -4,492 -3,944 -3,828 -756 -2,257 72.55%
NP 30,056 35,804 20,285 17,948 16,616 17,977 13,389 71.52%
-
NP to SH 27,900 34,627 19,453 17,050 15,144 17,044 13,010 66.37%
-
Tax Rate 14.54% 4.22% 18.13% 18.02% 18.72% 4.04% 14.43% -
Total Cost 464,340 370,379 346,736 295,262 249,840 274,350 239,665 55.47%
-
Net Worth 232,574 225,233 204,867 198,959 194,369 189,762 182,138 17.71%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 232,574 225,233 204,867 198,959 194,369 189,762 182,138 17.71%
NOSH 319,954 320,161 319,956 320,488 320,847 320,111 319,934 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.08% 8.81% 5.53% 5.73% 6.24% 6.15% 5.29% -
ROE 12.00% 15.37% 9.50% 8.57% 7.79% 8.98% 7.14% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 154.52 126.87 114.71 97.73 83.05 91.32 79.10 56.33%
EPS 8.72 10.93 6.08 5.32 4.72 5.44 4.07 66.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7269 0.7035 0.6403 0.6208 0.6058 0.5928 0.5693 17.71%
Adjusted Per Share Value based on latest NOSH - 320,202
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 118.75 97.56 88.16 75.23 64.00 70.22 60.78 56.34%
EPS 6.70 8.32 4.67 4.10 3.64 4.09 3.13 66.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5586 0.541 0.4921 0.4779 0.4669 0.4558 0.4375 17.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.40 0.325 0.445 0.40 0.31 0.28 0.31 -
P/RPS 0.26 0.26 0.39 0.41 0.37 0.31 0.39 -23.70%
P/EPS 4.59 3.00 7.32 7.52 6.57 5.26 7.62 -28.69%
EY 21.80 33.28 13.66 13.30 15.23 19.02 13.12 40.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.69 0.64 0.51 0.47 0.54 1.23%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 26/11/14 27/08/14 29/05/14 28/02/14 29/11/13 -
Price 0.445 0.40 0.395 0.405 0.415 0.28 0.295 -
P/RPS 0.29 0.32 0.34 0.41 0.50 0.31 0.37 -15.00%
P/EPS 5.10 3.70 6.50 7.61 8.79 5.26 7.25 -20.92%
EY 19.60 27.04 15.39 13.14 11.37 19.02 13.79 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.62 0.65 0.69 0.47 0.52 11.23%

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