[SYCAL] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 14.21%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 81,169 77,145 78,134 84,752 63,507 49,029 36,530 70.03%
PBT -35,527 -24,906 -25,678 -25,920 -30,587 -34,424 -34,644 1.68%
Tax -245 -266 -350 -272 55 66 34,644 -
NP -35,772 -25,173 -26,028 -26,192 -30,532 -34,357 0 -
-
NP to SH -35,772 -25,173 -26,028 -26,192 -30,532 -34,357 -34,648 2.14%
-
Tax Rate - - - - - - - -
Total Cost 116,941 102,318 104,162 110,944 94,039 83,386 36,530 116.74%
-
Net Worth -192,175 -175,265 -169,306 -162,845 -156,415 -150,341 -139,294 23.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -192,175 -175,265 -169,306 -162,845 -156,415 -150,341 -139,294 23.85%
NOSH 47,778 47,773 47,775 47,760 47,780 47,780 47,777 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -44.07% -32.63% -33.31% -30.90% -48.08% -70.08% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 169.88 161.48 163.54 177.45 132.91 102.61 76.46 70.02%
EPS -74.87 -52.69 -54.48 -54.84 -63.90 -71.91 -72.52 2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.0222 -3.6687 -3.5438 -3.4096 -3.2736 -3.1465 -2.9155 23.85%
Adjusted Per Share Value based on latest NOSH - 47,760
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.50 18.53 18.77 20.36 15.25 11.78 8.77 70.10%
EPS -8.59 -6.05 -6.25 -6.29 -7.33 -8.25 -8.32 2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4616 -0.421 -0.4067 -0.3911 -0.3757 -0.3611 -0.3346 23.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.36 0.34 0.36 0.33 0.56 0.38 0.34 -
P/RPS 0.21 0.21 0.22 0.19 0.42 0.37 0.44 -38.84%
P/EPS -0.48 -0.65 -0.66 -0.60 -0.88 -0.53 -0.47 1.40%
EY -207.97 -154.98 -151.33 -166.18 -114.11 -189.23 -213.29 -1.66%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 28/08/02 30/05/02 27/02/02 29/11/01 30/08/01 -
Price 0.37 0.31 0.31 0.33 0.45 0.57 0.52 -
P/RPS 0.22 0.19 0.19 0.19 0.34 0.56 0.68 -52.77%
P/EPS -0.49 -0.59 -0.57 -0.60 -0.70 -0.79 -0.72 -22.57%
EY -202.35 -169.98 -175.74 -166.18 -142.00 -126.15 -139.46 28.07%
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