[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -291.91%
YoY- 96.45%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 75,336 65,012 64,068 85,105 91,898 91,278 61,140 14.92%
PBT -5,460 -5,662 -4,588 -3,047 1,456 406 -6,388 -9.92%
Tax -2,849 -3,582 -6,880 -2,926 -2,838 -3,172 0 -
NP -8,309 -9,244 -11,468 -5,973 -1,382 -2,766 -6,388 19.13%
-
NP to SH -8,022 -9,510 -11,644 -6,072 -1,549 -2,882 -6,340 16.96%
-
Tax Rate - - - - 194.92% 781.28% - -
Total Cost 83,645 74,256 75,536 91,078 93,281 94,044 67,528 15.32%
-
Net Worth 43,488 43,687 43,823 44,409 46,365 46,120 45,752 -3.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 43,488 43,687 43,823 44,409 46,365 46,120 45,752 -3.32%
NOSH 88,355 88,382 88,212 88,323 88,030 88,404 88,547 -0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -11.03% -14.22% -17.90% -7.02% -1.50% -3.03% -10.45% -
ROE -18.45% -21.77% -26.57% -13.67% -3.34% -6.25% -13.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.26 73.56 72.63 96.36 104.39 103.25 69.05 15.07%
EPS -9.08 -10.76 -13.20 -6.88 -1.76 -3.26 -7.16 17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.4943 0.4968 0.5028 0.5267 0.5217 0.5167 -3.18%
Adjusted Per Share Value based on latest NOSH - 88,253
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.94 15.48 15.25 20.26 21.88 21.73 14.56 14.91%
EPS -1.91 -2.26 -2.77 -1.45 -0.37 -0.69 -1.51 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1035 0.104 0.1043 0.1057 0.1104 0.1098 0.1089 -3.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.30 0.36 0.45 0.38 0.33 0.37 -
P/RPS 0.40 0.41 0.50 0.47 0.36 0.32 0.54 -18.11%
P/EPS -3.74 -2.79 -2.73 -6.55 -21.59 -10.12 -5.17 -19.39%
EY -26.71 -35.87 -36.67 -15.28 -4.63 -9.88 -19.35 23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.72 0.89 0.72 0.63 0.72 -2.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.30 0.34 0.34 0.42 0.45 0.42 0.29 -
P/RPS 0.35 0.46 0.47 0.44 0.43 0.41 0.42 -11.43%
P/EPS -3.30 -3.16 -2.58 -6.11 -25.57 -12.88 -4.05 -12.75%
EY -30.27 -31.65 -38.82 -16.37 -3.91 -7.76 -24.69 14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.68 0.84 0.85 0.81 0.56 5.86%

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