[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.04%
YoY- 1.76%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 24,204 0 96,876 93,437 102,474 103,888 126,652 -66.78%
PBT -223,518 -334,560 -25,304 -29,230 -26,005 -23,676 -21,720 372.44%
Tax 0 0 0 0 0 0 0 -
NP -223,518 -334,560 -25,304 -29,230 -26,005 -23,676 -21,720 372.44%
-
NP to SH -223,488 -334,560 -25,056 -29,222 -26,081 -23,714 -21,764 371.76%
-
Tax Rate - - - - - - - -
Total Cost 247,722 334,560 122,180 122,667 128,479 127,564 148,372 40.69%
-
Net Worth 33,609 24,176 -308,937 -294,632 -284,962 -277,206 -270,769 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 33,609 24,176 -308,937 -294,632 -284,962 -277,206 -270,769 -
NOSH 88,307 63,306 47,780 47,779 47,779 47,771 47,769 50.56%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -923.48% 0.00% -26.12% -31.28% -25.38% -22.79% -17.15% -
ROE -664.95% -1,383.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.41 0.00 202.75 195.56 214.47 217.47 265.13 -77.94%
EPS -253.08 -528.48 -52.44 -61.16 -54.59 -49.64 -45.56 213.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3819 -6.4658 -6.1665 -5.9641 -5.8027 -5.6682 -
Adjusted Per Share Value based on latest NOSH - 47,779
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.76 0.00 23.07 22.25 24.40 24.74 30.16 -66.80%
EPS -53.21 -79.66 -5.97 -6.96 -6.21 -5.65 -5.18 371.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0576 -0.7356 -0.7015 -0.6785 -0.66 -0.6447 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.59 0.67 0.20 0.14 0.21 0.48 0.25 -
P/RPS 2.15 0.00 0.00 0.00 0.00 0.00 0.09 727.86%
P/EPS -0.23 -0.13 0.00 0.00 0.00 0.00 -0.55 -44.04%
EY -428.95 -788.78 0.00 0.00 0.00 0.00 -182.24 76.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 24/05/07 28/02/07 29/11/06 29/08/06 31/05/06 -
Price 0.46 0.60 0.44 0.17 0.19 0.20 0.28 -
P/RPS 1.68 0.00 0.00 0.00 0.00 0.00 0.11 514.55%
P/EPS -0.18 -0.11 0.00 0.00 0.00 0.00 -0.61 -55.64%
EY -550.17 -880.80 0.00 0.00 0.00 0.00 -162.71 125.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.57 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