[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -80.93%
YoY- -85.23%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 79,826 65,662 48,210 40,156 89,826 51,372 53,212 31.14%
PBT 3,072 1,146 1,022 892 3,267 1,608 1,857 40.00%
Tax -1,779 -773 -804 -764 -2,164 -1,284 -1,325 21.77%
NP 1,293 373 218 128 1,103 324 532 81.06%
-
NP to SH 1,212 349 154 176 923 210 441 96.56%
-
Tax Rate 57.91% 67.45% 78.67% 85.65% 66.24% 79.85% 71.35% -
Total Cost 78,533 65,289 47,992 40,028 88,723 51,047 52,680 30.59%
-
Net Worth 279,020 278,104 277,896 277,854 279,187 278,521 278,729 0.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 279,020 278,104 277,896 277,854 279,187 278,521 278,729 0.06%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.62% 0.57% 0.45% 0.32% 1.23% 0.63% 1.00% -
ROE 0.43% 0.13% 0.06% 0.06% 0.33% 0.08% 0.16% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.17 15.77 11.58 9.65 21.58 12.34 12.78 31.13%
EPS 0.29 0.08 0.04 0.04 0.22 0.05 0.11 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.668 0.6675 0.6674 0.6706 0.669 0.6695 0.06%
Adjusted Per Share Value based on latest NOSH - 416,324
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.17 15.77 11.58 9.65 21.58 12.34 12.78 31.13%
EPS 0.29 0.08 0.04 0.04 0.22 0.05 0.11 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.668 0.6675 0.6674 0.6706 0.669 0.6695 0.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.18 0.18 0.175 0.195 0.205 0.245 0.265 -
P/RPS 0.94 1.14 1.51 2.02 0.95 1.99 2.07 -41.00%
P/EPS 61.83 214.52 473.10 461.27 92.47 483.74 250.17 -60.71%
EY 1.62 0.47 0.21 0.22 1.08 0.21 0.40 154.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.29 0.31 0.37 0.40 -23.10%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 24/02/22 30/11/21 30/09/21 28/05/21 31/03/21 -
Price 0.185 0.17 0.175 0.21 0.195 0.20 0.245 -
P/RPS 0.96 1.08 1.51 2.18 0.90 1.62 1.92 -37.08%
P/EPS 63.55 202.60 473.10 496.75 87.96 394.89 231.29 -57.83%
EY 1.57 0.49 0.21 0.20 1.14 0.25 0.43 137.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.26 0.31 0.29 0.30 0.37 -16.99%

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