[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 33.24%
YoY- 738.36%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 122,336 125,128 83,637 94,945 90,818 81,748 107,064 9.30%
PBT 12,082 11,496 5,923 10,692 8,078 1,628 3,026 151.89%
Tax -2,104 -2,324 -1,243 -2,289 -1,782 -272 -885 78.22%
NP 9,978 9,172 4,680 8,402 6,296 1,356 2,141 179.27%
-
NP to SH 9,734 8,748 4,484 7,898 5,928 840 2,637 139.03%
-
Tax Rate 17.41% 20.22% 20.99% 21.41% 22.06% 16.71% 29.25% -
Total Cost 112,358 115,956 78,957 86,542 84,522 80,392 104,923 4.67%
-
Net Worth 168,103 129,862 128,045 129,420 126,472 129,858 124,083 22.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 168,103 129,862 128,045 129,420 126,472 129,858 124,083 22.45%
NOSH 320,197 251,379 251,910 252,085 251,186 262,500 251,333 17.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.16% 7.33% 5.60% 8.85% 6.93% 1.66% 2.00% -
ROE 5.79% 6.74% 3.50% 6.10% 4.69% 0.65% 2.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.21 49.78 33.20 37.66 36.16 31.14 42.60 -7.00%
EPS 3.04 3.48 1.78 3.13 2.36 0.32 0.81 141.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.5166 0.5083 0.5134 0.5035 0.4947 0.4937 4.18%
Adjusted Per Share Value based on latest NOSH - 252,991
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.38 30.06 20.09 22.81 21.81 19.64 25.72 9.28%
EPS 2.34 2.10 1.08 1.90 1.42 0.20 0.63 140.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.3119 0.3076 0.3109 0.3038 0.3119 0.298 22.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.20 0.20 0.14 0.14 0.18 0.12 -
P/RPS 0.44 0.40 0.60 0.37 0.39 0.58 0.28 35.20%
P/EPS 5.59 5.75 11.24 4.47 5.93 56.25 11.44 -37.98%
EY 17.88 17.40 8.90 22.38 16.86 1.78 8.74 61.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.39 0.27 0.28 0.36 0.24 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.17 0.17 0.22 0.17 0.14 0.16 0.14 -
P/RPS 0.44 0.34 0.66 0.45 0.39 0.51 0.33 21.16%
P/EPS 5.59 4.89 12.36 5.43 5.93 50.00 13.34 -44.03%
EY 17.88 20.47 8.09 18.43 16.86 2.00 7.49 78.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.43 0.33 0.28 0.32 0.28 9.31%

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