[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -35.5%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 53,672 90,032 84,850 78,762 95,648 138,037 103,232 -35.36%
PBT 8,220 4,708 5,478 6,942 10,116 8,966 7,024 11.06%
Tax -2,360 -1,919 -1,620 -1,858 -2,292 -2,702 -2,146 6.54%
NP 5,860 2,789 3,858 5,084 7,824 6,264 4,877 13.03%
-
NP to SH 5,712 2,535 3,438 4,448 6,896 5,076 4,137 24.01%
-
Tax Rate 28.71% 40.76% 29.57% 26.76% 22.66% 30.14% 30.55% -
Total Cost 47,812 87,243 80,992 73,678 87,824 131,773 98,354 -38.20%
-
Net Worth 259,013 236,812 250,563 250,211 249,602 247,648 245,695 3.58%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 259,013 236,812 250,563 250,211 249,602 247,648 245,695 3.58%
NOSH 347,249 347,249 320,250 320,250 320,250 320,249 320,249 5.54%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.92% 3.10% 4.55% 6.45% 8.18% 4.54% 4.72% -
ROE 2.21% 1.07% 1.37% 1.78% 2.76% 2.05% 1.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.46 28.09 26.50 24.59 29.87 43.10 32.23 -38.75%
EPS 1.64 0.79 1.08 1.38 2.16 1.69 1.29 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7459 0.7389 0.7824 0.7813 0.7794 0.7733 0.7672 -1.86%
Adjusted Per Share Value based on latest NOSH - 320,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.78 21.44 20.20 18.75 22.77 32.87 24.58 -35.36%
EPS 1.36 0.60 0.82 1.06 1.64 1.21 0.99 23.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.5638 0.5966 0.5957 0.5943 0.5896 0.585 3.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.25 0.245 0.275 0.33 0.37 0.335 0.35 -
P/RPS 1.62 0.87 1.04 1.34 1.24 0.78 1.09 30.26%
P/EPS 15.20 30.97 25.61 23.76 17.18 21.14 27.09 -31.99%
EY 6.58 3.23 3.90 4.21 5.82 4.73 3.69 47.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.42 0.47 0.43 0.46 -18.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 29/08/17 25/05/17 28/02/17 29/11/16 -
Price 0.25 0.255 0.265 0.275 0.335 0.35 0.35 -
P/RPS 1.62 0.91 1.00 1.12 1.12 0.81 1.09 30.26%
P/EPS 15.20 32.24 24.68 19.80 15.56 22.08 27.09 -31.99%
EY 6.58 3.10 4.05 5.05 6.43 4.53 3.69 47.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.34 0.35 0.43 0.45 0.46 -18.26%

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