[SYCAL] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -15.5%
YoY- -77.6%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 67,612 61,388 46,362 52,026 65,580 58,567 57,202 11.78%
PBT 4,252 7,807 3,142 1,800 2,820 5,825 3,854 6.76%
Tax -1,900 -2,378 -1,774 -1,140 -1,832 -2,880 -1,478 18.20%
NP 2,352 5,429 1,368 660 988 2,945 2,376 -0.67%
-
NP to SH 2,164 5,509 1,349 676 800 2,731 2,197 -1.00%
-
Tax Rate 44.68% 30.46% 56.46% 63.33% 64.96% 49.44% 38.35% -
Total Cost 65,260 55,959 44,994 51,366 64,592 55,622 54,826 12.30%
-
Net Worth 278,812 278,187 273,691 273,025 272,900 259,971 258,174 5.25%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 278,812 278,187 273,691 273,025 272,900 259,971 258,174 5.25%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.48% 8.84% 2.95% 1.27% 1.51% 5.03% 4.15% -
ROE 0.78% 1.98% 0.49% 0.25% 0.29% 1.05% 0.85% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 16.24 14.75 11.14 12.50 15.75 14.78 14.69 6.90%
EPS 0.52 1.32 0.32 0.16 0.20 0.69 0.56 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6697 0.6682 0.6574 0.6558 0.6555 0.6562 0.6629 0.68%
Adjusted Per Share Value based on latest NOSH - 416,324
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 16.10 14.62 11.04 12.39 15.61 13.94 13.62 11.78%
EPS 0.52 1.31 0.32 0.16 0.19 0.65 0.52 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6638 0.6624 0.6516 0.6501 0.6498 0.619 0.6147 5.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.20 0.225 0.23 0.245 0.255 0.235 0.245 -
P/RPS 1.23 1.53 2.07 1.96 1.62 1.59 1.67 -18.42%
P/EPS 38.48 17.00 70.96 150.89 132.70 34.09 43.42 -7.72%
EY 2.60 5.88 1.41 0.66 0.75 2.93 2.30 8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.37 0.39 0.36 0.37 -13.03%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 26/11/19 29/08/19 30/05/19 28/02/19 29/11/18 -
Price 0.19 0.19 0.225 0.24 0.24 0.23 0.22 -
P/RPS 1.17 1.29 2.02 1.92 1.52 1.56 1.50 -15.25%
P/EPS 36.55 14.36 69.42 147.81 124.90 33.37 38.99 -4.21%
EY 2.74 6.96 1.44 0.68 0.80 3.00 2.56 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.34 0.37 0.37 0.35 0.33 -10.36%

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