[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -15.92%
YoY- -77.96%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 95,648 138,037 103,232 110,562 82,280 321,717 326,252 -55.83%
PBT 10,116 8,966 7,024 7,862 8,560 21,811 23,761 -43.37%
Tax -2,292 -2,702 -2,146 -2,304 -2,292 -3,359 -4,076 -31.84%
NP 7,824 6,264 4,877 5,558 6,268 18,452 19,685 -45.91%
-
NP to SH 6,896 5,076 4,137 4,628 5,504 15,891 18,266 -47.73%
-
Tax Rate 22.66% 30.14% 30.55% 29.31% 26.78% 15.40% 17.15% -
Total Cost 87,824 131,773 98,354 105,004 76,012 303,265 306,566 -56.50%
-
Net Worth 249,602 247,648 245,695 245,669 243,423 242,047 239,942 2.66%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 249,602 247,648 245,695 245,669 243,423 242,047 239,942 2.66%
NOSH 320,250 320,249 320,249 321,388 319,999 320,253 320,093 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.18% 4.54% 4.72% 5.03% 7.62% 5.74% 6.03% -
ROE 2.76% 2.05% 1.68% 1.88% 2.26% 6.57% 7.61% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.87 43.10 32.23 34.40 25.71 100.46 101.92 -55.84%
EPS 2.16 1.69 1.29 1.44 1.72 5.40 5.71 -47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7794 0.7733 0.7672 0.7644 0.7607 0.7558 0.7496 2.63%
Adjusted Per Share Value based on latest NOSH - 323,448
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.77 32.87 24.58 26.32 19.59 76.60 77.68 -55.84%
EPS 1.64 1.21 0.99 1.10 1.31 3.78 4.35 -47.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5943 0.5896 0.585 0.5849 0.5796 0.5763 0.5713 2.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.37 0.335 0.35 0.325 0.365 0.41 0.37 -
P/RPS 1.24 0.78 1.09 0.94 1.42 0.41 0.36 127.90%
P/EPS 17.18 21.14 27.09 22.57 21.22 8.26 6.48 91.44%
EY 5.82 4.73 3.69 4.43 4.71 12.10 15.42 -47.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.46 0.43 0.48 0.54 0.49 -2.73%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 29/11/16 24/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.335 0.35 0.35 0.335 0.355 0.38 0.45 -
P/RPS 1.12 0.81 1.09 0.97 1.38 0.38 0.44 86.32%
P/EPS 15.56 22.08 27.09 23.26 20.64 7.66 7.89 57.19%
EY 6.43 4.53 3.69 4.30 4.85 13.06 12.68 -36.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.46 0.44 0.47 0.50 0.60 -19.89%

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