[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.64%
YoY- -417.81%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 62,268 40,876 56,502 75,336 65,012 64,068 85,105 -18.84%
PBT -9,542 -11,360 -4,095 -5,460 -5,662 -4,588 -3,047 114.49%
Tax 1,144 2,288 -2,137 -2,849 -3,582 -6,880 -2,926 -
NP -8,398 -9,072 -6,232 -8,309 -9,244 -11,468 -5,973 25.58%
-
NP to SH -8,734 -9,288 -6,017 -8,022 -9,510 -11,644 -6,072 27.50%
-
Tax Rate - - - - - - - -
Total Cost 70,666 49,948 62,734 83,645 74,256 75,536 91,078 -15.60%
-
Net Worth 113,769 40,065 42,301 43,488 43,687 43,823 44,409 87.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,769 40,065 42,301 43,488 43,687 43,823 44,409 87.54%
NOSH 252,427 88,288 88,274 88,355 88,382 88,212 88,323 101.77%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -13.49% -22.19% -11.03% -11.03% -14.22% -17.90% -7.02% -
ROE -7.68% -23.18% -14.22% -18.45% -21.77% -26.57% -13.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.67 46.30 64.01 85.26 73.56 72.63 96.36 -59.78%
EPS -3.46 -10.52 -6.81 -9.08 -10.76 -13.20 -6.88 -36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4507 0.4538 0.4792 0.4922 0.4943 0.4968 0.5028 -7.05%
Adjusted Per Share Value based on latest NOSH - 88,251
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.83 9.73 13.45 17.94 15.48 15.25 20.26 -18.82%
EPS -2.08 -2.21 -1.43 -1.91 -2.26 -2.77 -1.45 27.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.0954 0.1007 0.1035 0.104 0.1043 0.1057 87.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.18 0.28 0.30 0.34 0.30 0.36 0.45 -
P/RPS 0.73 0.60 0.47 0.40 0.41 0.50 0.47 34.22%
P/EPS -5.20 -2.66 -4.40 -3.74 -2.79 -2.73 -6.55 -14.29%
EY -19.22 -37.57 -22.72 -26.71 -35.87 -36.67 -15.28 16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.62 0.63 0.69 0.61 0.72 0.89 -41.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 25/11/09 26/08/09 29/05/09 27/02/09 -
Price 0.11 0.20 0.32 0.30 0.34 0.34 0.42 -
P/RPS 0.45 0.43 0.50 0.35 0.46 0.47 0.44 1.51%
P/EPS -3.18 -1.90 -4.69 -3.30 -3.16 -2.58 -6.11 -35.37%
EY -31.45 -52.60 -21.30 -30.27 -31.65 -38.82 -16.37 54.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.44 0.67 0.61 0.69 0.68 0.84 -56.71%

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