[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.67%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 253,054 223,918 215,604 169,406 195,116 122,336 125,128 59.85%
PBT 15,646 14,906 13,700 13,945 12,362 12,082 11,496 22.78%
Tax -2,257 -1,970 -2,236 -5,009 -1,716 -2,104 -2,324 -1.92%
NP 13,389 12,936 11,464 8,936 10,646 9,978 9,172 28.65%
-
NP to SH 13,010 12,318 10,776 9,098 10,538 9,734 8,748 30.25%
-
Tax Rate 14.43% 13.22% 16.32% 35.92% 13.88% 17.41% 20.22% -
Total Cost 239,665 210,982 204,140 160,470 184,469 112,358 115,956 62.18%
-
Net Worth 182,138 179,028 175,366 172,198 170,976 168,103 129,862 25.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 182,138 179,028 175,366 172,198 170,976 168,103 129,862 25.27%
NOSH 319,934 320,781 320,714 320,130 319,999 320,197 251,379 17.42%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.29% 5.78% 5.32% 5.27% 5.46% 8.16% 7.33% -
ROE 7.14% 6.88% 6.14% 5.28% 6.16% 5.79% 6.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.10 69.80 67.23 52.92 60.97 38.21 49.78 36.13%
EPS 4.07 3.84 3.36 3.09 3.29 3.04 3.48 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.5581 0.5468 0.5379 0.5343 0.525 0.5166 6.68%
Adjusted Per Share Value based on latest NOSH - 320,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.25 53.31 51.33 40.33 46.46 29.13 29.79 59.85%
EPS 3.10 2.93 2.57 2.17 2.51 2.32 2.08 30.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.4263 0.4175 0.41 0.4071 0.4002 0.3092 25.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.32 0.18 0.18 0.16 0.17 0.20 -
P/RPS 0.39 0.46 0.27 0.34 0.26 0.44 0.40 -1.67%
P/EPS 7.62 8.33 5.36 6.33 4.86 5.59 5.75 20.62%
EY 13.12 12.00 18.67 15.79 20.58 17.88 17.40 -17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.33 0.33 0.30 0.32 0.39 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.295 0.305 0.24 0.155 0.18 0.17 0.17 -
P/RPS 0.37 0.44 0.36 0.29 0.30 0.44 0.34 5.79%
P/EPS 7.25 7.94 7.14 5.45 5.47 5.59 4.89 29.99%
EY 13.79 12.59 14.00 18.34 18.30 17.88 20.47 -23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.44 0.29 0.34 0.32 0.33 35.37%

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