[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -43.23%
YoY- 70.04%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 195,116 122,336 125,128 83,637 94,945 90,818 81,748 78.31%
PBT 12,362 12,082 11,496 5,923 10,692 8,078 1,628 284.90%
Tax -1,716 -2,104 -2,324 -1,243 -2,289 -1,782 -272 240.28%
NP 10,646 9,978 9,172 4,680 8,402 6,296 1,356 293.53%
-
NP to SH 10,538 9,734 8,748 4,484 7,898 5,928 840 437.42%
-
Tax Rate 13.88% 17.41% 20.22% 20.99% 21.41% 22.06% 16.71% -
Total Cost 184,469 112,358 115,956 78,957 86,542 84,522 80,392 73.70%
-
Net Worth 170,976 168,103 129,862 128,045 129,420 126,472 129,858 20.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 170,976 168,103 129,862 128,045 129,420 126,472 129,858 20.06%
NOSH 319,999 320,197 251,379 251,910 252,085 251,186 262,500 14.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.46% 8.16% 7.33% 5.60% 8.85% 6.93% 1.66% -
ROE 6.16% 5.79% 6.74% 3.50% 6.10% 4.69% 0.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.97 38.21 49.78 33.20 37.66 36.16 31.14 56.31%
EPS 3.29 3.04 3.48 1.78 3.13 2.36 0.32 370.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.525 0.5166 0.5083 0.5134 0.5035 0.4947 5.25%
Adjusted Per Share Value based on latest NOSH - 252,631
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 46.46 29.13 29.79 19.91 22.61 21.62 19.46 78.34%
EPS 2.51 2.32 2.08 1.07 1.88 1.41 0.20 437.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4071 0.4002 0.3092 0.3049 0.3081 0.3011 0.3092 20.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.16 0.17 0.20 0.20 0.14 0.14 0.18 -
P/RPS 0.26 0.44 0.40 0.60 0.37 0.39 0.58 -41.34%
P/EPS 4.86 5.59 5.75 11.24 4.47 5.93 56.25 -80.36%
EY 20.58 17.88 17.40 8.90 22.38 16.86 1.78 409.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.39 0.39 0.27 0.28 0.36 -11.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.18 0.17 0.17 0.22 0.17 0.14 0.16 -
P/RPS 0.30 0.44 0.34 0.66 0.45 0.39 0.51 -29.72%
P/EPS 5.47 5.59 4.89 12.36 5.43 5.93 50.00 -77.03%
EY 18.30 17.88 20.47 8.09 18.43 16.86 2.00 335.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.33 0.43 0.33 0.28 0.32 4.11%

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