[SYCAL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -91.77%
YoY- -83.66%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,502 75,336 65,012 64,068 85,105 91,898 91,278 -27.30%
PBT -4,095 -5,460 -5,662 -4,588 -3,047 1,456 406 -
Tax -2,137 -2,849 -3,582 -6,880 -2,926 -2,838 -3,172 -23.09%
NP -6,232 -8,309 -9,244 -11,468 -5,973 -1,382 -2,766 71.60%
-
NP to SH -6,017 -8,022 -9,510 -11,644 -6,072 -1,549 -2,882 63.13%
-
Tax Rate - - - - - 194.92% 781.28% -
Total Cost 62,734 83,645 74,256 75,536 91,078 93,281 94,044 -23.59%
-
Net Worth 42,301 43,488 43,687 43,823 44,409 46,365 46,120 -5.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 42,301 43,488 43,687 43,823 44,409 46,365 46,120 -5.58%
NOSH 88,274 88,355 88,382 88,212 88,323 88,030 88,404 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -11.03% -11.03% -14.22% -17.90% -7.02% -1.50% -3.03% -
ROE -14.22% -18.45% -21.77% -26.57% -13.67% -3.34% -6.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.01 85.26 73.56 72.63 96.36 104.39 103.25 -27.23%
EPS -6.81 -9.08 -10.76 -13.20 -6.88 -1.76 -3.26 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4792 0.4922 0.4943 0.4968 0.5028 0.5267 0.5217 -5.49%
Adjusted Per Share Value based on latest NOSH - 88,212
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.45 17.94 15.48 15.25 20.26 21.88 21.73 -27.30%
EPS -1.43 -1.91 -2.26 -2.77 -1.45 -0.37 -0.69 62.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1035 0.104 0.1043 0.1057 0.1104 0.1098 -5.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.34 0.30 0.36 0.45 0.38 0.33 -
P/RPS 0.47 0.40 0.41 0.50 0.47 0.36 0.32 29.12%
P/EPS -4.40 -3.74 -2.79 -2.73 -6.55 -21.59 -10.12 -42.52%
EY -22.72 -26.71 -35.87 -36.67 -15.28 -4.63 -9.88 73.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.61 0.72 0.89 0.72 0.63 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.32 0.30 0.34 0.34 0.42 0.45 0.42 -
P/RPS 0.50 0.35 0.46 0.47 0.44 0.43 0.41 14.10%
P/EPS -4.69 -3.30 -3.16 -2.58 -6.11 -25.57 -12.88 -48.91%
EY -21.30 -30.27 -31.65 -38.82 -16.37 -3.91 -7.76 95.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.69 0.68 0.84 0.85 0.81 -11.85%

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