[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -24.73%
YoY- 23.17%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 82,280 321,717 326,252 390,664 494,396 406,183 367,021 -63.06%
PBT 8,560 21,811 23,761 26,824 35,168 37,383 24,777 -50.73%
Tax -2,292 -3,359 -4,076 -3,974 -5,112 -1,579 -4,492 -36.12%
NP 6,268 18,452 19,685 22,850 30,056 35,804 20,285 -54.26%
-
NP to SH 5,504 15,891 18,266 21,000 27,900 34,627 19,453 -56.86%
-
Tax Rate 26.78% 15.40% 17.15% 14.82% 14.54% 4.22% 18.13% -
Total Cost 76,012 303,265 306,566 367,814 464,340 370,379 346,736 -63.60%
-
Net Worth 243,423 242,047 239,942 236,602 232,574 225,233 204,867 12.17%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 243,423 242,047 239,942 236,602 232,574 225,233 204,867 12.17%
NOSH 319,999 320,253 320,093 320,121 319,954 320,161 319,956 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.62% 5.74% 6.03% 5.85% 6.08% 8.81% 5.53% -
ROE 2.26% 6.57% 7.61% 8.88% 12.00% 15.37% 9.50% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.71 100.46 101.92 122.04 154.52 126.87 114.71 -63.06%
EPS 1.72 5.40 5.71 6.56 8.72 10.93 6.08 -56.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7607 0.7558 0.7496 0.7391 0.7269 0.7035 0.6403 12.16%
Adjusted Per Share Value based on latest NOSH - 320,363
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.76 77.28 78.36 93.84 118.75 97.56 88.16 -63.06%
EPS 1.32 3.82 4.39 5.04 6.70 8.32 4.67 -56.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5847 0.5814 0.5763 0.5683 0.5586 0.541 0.4921 12.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.365 0.41 0.37 0.425 0.40 0.325 0.445 -
P/RPS 1.42 0.41 0.36 0.35 0.26 0.26 0.39 136.48%
P/EPS 21.22 8.26 6.48 6.48 4.59 3.00 7.32 103.17%
EY 4.71 12.10 15.42 15.44 21.80 33.28 13.66 -50.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.49 0.58 0.55 0.46 0.69 -21.47%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 26/11/15 28/08/15 27/05/15 27/02/15 26/11/14 -
Price 0.355 0.38 0.45 0.36 0.445 0.40 0.395 -
P/RPS 1.38 0.38 0.44 0.29 0.29 0.32 0.34 154.23%
P/EPS 20.64 7.66 7.89 5.49 5.10 3.70 6.50 115.88%
EY 4.85 13.06 12.68 18.22 19.60 27.04 15.39 -53.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.60 0.49 0.61 0.57 0.62 -16.84%

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