[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.78%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 113,696 97,056 150,739 138,793 141,058 100,816 81,169 25.21%
PBT -22,940 -23,540 -20,294 -20,700 -20,276 -23,096 -35,527 -25.31%
Tax -420 -316 -234 -609 -456 -192 -245 43.28%
NP -23,360 -23,856 -20,528 -21,309 -20,732 -23,288 -35,772 -24.74%
-
NP to SH -23,360 -23,856 -20,528 -21,309 -20,732 -23,288 -35,772 -24.74%
-
Tax Rate - - - - - - - -
Total Cost 137,056 120,912 171,267 160,102 161,790 124,104 116,941 11.17%
-
Net Worth -224,580 -218,942 -212,924 -208,157 -202,500 -197,919 -192,175 10.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -224,580 -218,942 -212,924 -208,157 -202,500 -197,919 -192,175 10.95%
NOSH 47,770 47,788 47,776 47,778 47,769 47,760 47,778 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -20.55% -24.58% -13.62% -15.35% -14.70% -23.10% -44.07% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 238.00 203.10 315.51 290.49 295.29 211.09 169.88 25.23%
EPS -48.90 -49.92 -42.97 -44.60 -43.40 -48.76 -74.87 -24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.7012 -4.5815 -4.4567 -4.3567 -4.2391 -4.144 -4.0222 10.96%
Adjusted Per Share Value based on latest NOSH - 47,795
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.31 23.31 36.21 33.34 33.88 24.22 19.50 25.20%
EPS -5.61 -5.73 -4.93 -5.12 -4.98 -5.59 -8.59 -24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5394 -0.5259 -0.5114 -0.50 -0.4864 -0.4754 -0.4616 10.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.28 0.25 0.28 0.29 0.43 0.37 0.36 -
P/RPS 0.12 0.12 0.09 0.10 0.15 0.18 0.21 -31.16%
P/EPS -0.57 -0.50 -0.65 -0.65 -0.99 -0.76 -0.48 12.15%
EY -174.64 -199.68 -153.45 -153.79 -100.93 -131.78 -207.97 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.25 0.25 0.20 0.29 0.35 0.25 0.37 -
P/RPS 0.11 0.12 0.06 0.10 0.12 0.12 0.22 -37.03%
P/EPS -0.51 -0.50 -0.47 -0.65 -0.81 -0.51 -0.49 2.70%
EY -195.60 -199.68 -214.83 -153.79 -124.00 -195.04 -202.35 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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