[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.67%
YoY- 42.61%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 115,314 113,696 97,056 150,739 138,793 141,058 100,816 9.34%
PBT -23,086 -22,940 -23,540 -20,294 -20,700 -20,276 -23,096 -0.02%
Tax -550 -420 -316 -234 -609 -456 -192 101.31%
NP -23,637 -23,360 -23,856 -20,528 -21,309 -20,732 -23,288 0.99%
-
NP to SH -23,637 -23,360 -23,856 -20,528 -21,309 -20,732 -23,288 0.99%
-
Tax Rate - - - - - - - -
Total Cost 138,951 137,056 120,912 171,267 160,102 161,790 124,104 7.80%
-
Net Worth -230,693 -224,580 -218,942 -212,924 -208,157 -202,500 -197,919 10.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -230,693 -224,580 -218,942 -212,924 -208,157 -202,500 -197,919 10.72%
NOSH 47,784 47,770 47,788 47,776 47,778 47,769 47,760 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -20.50% -20.55% -24.58% -13.62% -15.35% -14.70% -23.10% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 241.32 238.00 203.10 315.51 290.49 295.29 211.09 9.30%
EPS -49.47 -48.90 -49.92 -42.97 -44.60 -43.40 -48.76 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.8278 -4.7012 -4.5815 -4.4567 -4.3567 -4.2391 -4.144 10.68%
Adjusted Per Share Value based on latest NOSH - 47,757
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.70 27.31 23.31 36.21 33.34 33.88 24.22 9.33%
EPS -5.68 -5.61 -5.73 -4.93 -5.12 -4.98 -5.59 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5541 -0.5394 -0.5259 -0.5114 -0.50 -0.4864 -0.4754 10.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.27 0.28 0.25 0.28 0.29 0.43 0.37 -
P/RPS 0.11 0.12 0.12 0.09 0.10 0.15 0.18 -27.92%
P/EPS -0.55 -0.57 -0.50 -0.65 -0.65 -0.99 -0.76 -19.34%
EY -183.21 -174.64 -199.68 -153.45 -153.79 -100.93 -131.78 24.49%
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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.24 0.25 0.25 0.20 0.29 0.35 0.25 -
P/RPS 0.10 0.11 0.12 0.06 0.10 0.12 0.12 -11.41%
P/EPS -0.49 -0.51 -0.50 -0.47 -0.65 -0.81 -0.51 -2.62%
EY -206.11 -195.60 -199.68 -214.83 -153.79 -124.00 -195.04 3.73%
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