[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -22.69%
YoY- -16.89%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 51,102 53,672 90,032 84,850 78,762 95,648 138,037 -48.53%
PBT 4,566 8,220 4,708 5,478 6,942 10,116 8,966 -36.30%
Tax -1,396 -2,360 -1,919 -1,620 -1,858 -2,292 -2,702 -35.69%
NP 3,170 5,860 2,789 3,858 5,084 7,824 6,264 -36.57%
-
NP to SH 3,018 5,712 2,535 3,438 4,448 6,896 5,076 -29.35%
-
Tax Rate 30.57% 28.71% 40.76% 29.57% 26.76% 22.66% 30.14% -
Total Cost 47,932 47,812 87,243 80,992 73,678 87,824 131,773 -49.13%
-
Net Worth 249,646 259,013 236,812 250,563 250,211 249,602 247,648 0.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 249,646 259,013 236,812 250,563 250,211 249,602 247,648 0.53%
NOSH 416,324 347,249 347,249 320,250 320,250 320,250 320,249 19.17%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.20% 10.92% 3.10% 4.55% 6.45% 8.18% 4.54% -
ROE 1.21% 2.21% 1.07% 1.37% 1.78% 2.76% 2.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.59 15.46 28.09 26.50 24.59 29.87 43.10 -53.77%
EPS 0.80 1.64 0.79 1.08 1.38 2.16 1.69 -39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6639 0.7459 0.7389 0.7824 0.7813 0.7794 0.7733 -9.69%
Adjusted Per Share Value based on latest NOSH - 320,250
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.27 12.89 21.63 20.38 18.92 22.97 33.16 -48.55%
EPS 0.72 1.37 0.61 0.83 1.07 1.66 1.22 -29.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5996 0.6221 0.5688 0.6018 0.601 0.5995 0.5948 0.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.245 0.25 0.245 0.275 0.33 0.37 0.335 -
P/RPS 1.80 1.62 0.87 1.04 1.34 1.24 0.78 74.89%
P/EPS 30.53 15.20 30.97 25.61 23.76 17.18 21.14 27.85%
EY 3.28 6.58 3.23 3.90 4.21 5.82 4.73 -21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.33 0.35 0.42 0.47 0.43 -9.55%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 25/05/17 28/02/17 -
Price 0.245 0.25 0.255 0.265 0.275 0.335 0.35 -
P/RPS 1.80 1.62 0.91 1.00 1.12 1.12 0.81 70.54%
P/EPS 30.53 15.20 32.24 24.68 19.80 15.56 22.08 24.18%
EY 3.28 6.58 3.10 4.05 5.05 6.43 4.53 -19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.35 0.34 0.35 0.43 0.45 -12.26%

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