[SYCAL] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -52.19%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 48,210 40,156 89,826 51,372 53,212 47,194 45,760 3.52%
PBT 1,022 892 3,267 1,608 1,857 2,546 2,374 -42.89%
Tax -804 -764 -2,164 -1,284 -1,325 -1,354 -1,134 -20.43%
NP 218 128 1,103 324 532 1,192 1,240 -68.51%
-
NP to SH 154 176 923 210 441 1,192 1,306 -75.85%
-
Tax Rate 78.67% 85.65% 66.24% 79.85% 71.35% 53.18% 47.77% -
Total Cost 47,992 40,028 88,723 51,047 52,680 46,002 44,520 5.11%
-
Net Worth 277,896 277,854 279,187 278,521 278,729 279,187 278,937 -0.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 277,896 277,854 279,187 278,521 278,729 279,187 278,937 -0.24%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.45% 0.32% 1.23% 0.63% 1.00% 2.53% 2.71% -
ROE 0.06% 0.06% 0.33% 0.08% 0.16% 0.43% 0.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.58 9.65 21.58 12.34 12.78 11.34 10.99 3.53%
EPS 0.04 0.04 0.22 0.05 0.11 0.28 0.32 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6674 0.6706 0.669 0.6695 0.6706 0.67 -0.24%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.48 9.56 21.39 12.23 12.67 11.24 10.90 3.50%
EPS 0.04 0.04 0.22 0.05 0.11 0.28 0.31 -74.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.6616 0.6647 0.6631 0.6636 0.6647 0.6641 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.175 0.195 0.205 0.245 0.265 0.24 0.19 -
P/RPS 1.51 2.02 0.95 1.99 2.07 2.12 1.73 -8.64%
P/EPS 473.10 461.27 92.47 483.74 250.17 83.82 60.57 292.19%
EY 0.21 0.22 1.08 0.21 0.40 1.19 1.65 -74.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.37 0.40 0.36 0.28 -4.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 30/09/21 28/05/21 31/03/21 26/11/20 27/08/20 -
Price 0.175 0.21 0.195 0.20 0.245 0.245 0.275 -
P/RPS 1.51 2.18 0.90 1.62 1.92 2.16 2.50 -28.48%
P/EPS 473.10 496.75 87.96 394.89 231.29 85.57 87.66 206.73%
EY 0.21 0.20 1.14 0.25 0.43 1.17 1.14 -67.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.29 0.30 0.37 0.37 0.41 -26.12%

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