[SYCAL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 68.17%
YoY- -77.96%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 23,912 138,037 77,424 55,281 20,570 321,717 244,689 -78.75%
PBT 2,529 8,966 5,268 3,931 2,140 21,811 17,821 -72.76%
Tax -573 -2,702 -1,610 -1,152 -573 -3,359 -3,057 -67.21%
NP 1,956 6,264 3,658 2,779 1,567 18,452 14,764 -73.97%
-
NP to SH 1,724 5,076 3,103 2,314 1,376 15,891 13,700 -74.85%
-
Tax Rate 22.66% 30.14% 30.56% 29.31% 26.78% 15.40% 17.15% -
Total Cost 21,956 131,773 73,766 52,502 19,003 303,265 229,925 -79.07%
-
Net Worth 249,602 247,648 245,695 245,669 243,423 242,047 239,942 2.66%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 249,602 247,648 245,695 245,669 243,423 242,047 239,942 2.66%
NOSH 320,250 320,249 320,249 321,388 319,999 320,253 320,093 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.18% 4.54% 4.72% 5.03% 7.62% 5.74% 6.03% -
ROE 0.69% 2.05% 1.26% 0.94% 0.57% 6.57% 5.71% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.47 43.10 24.18 17.20 6.43 100.46 76.44 -78.75%
EPS 0.54 1.69 0.97 0.72 0.43 5.40 4.28 -74.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7794 0.7733 0.7672 0.7644 0.7607 0.7558 0.7496 2.63%
Adjusted Per Share Value based on latest NOSH - 323,448
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.69 32.87 18.43 13.16 4.90 76.60 58.26 -78.76%
EPS 0.41 1.21 0.74 0.55 0.33 3.78 3.26 -74.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5943 0.5896 0.585 0.5849 0.5796 0.5763 0.5713 2.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.37 0.335 0.35 0.325 0.365 0.41 0.37 -
P/RPS 4.96 0.78 1.45 1.89 5.68 0.41 0.48 373.74%
P/EPS 68.73 21.14 36.12 45.14 84.88 8.26 8.64 297.99%
EY 1.45 4.73 2.77 2.22 1.18 12.10 11.57 -74.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.46 0.43 0.48 0.54 0.49 -2.73%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 29/11/16 24/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.335 0.35 0.35 0.335 0.355 0.38 0.45 -
P/RPS 4.49 0.81 1.45 1.95 5.52 0.38 0.59 286.42%
P/EPS 62.23 22.08 36.12 46.53 82.56 7.66 10.51 226.93%
EY 1.61 4.53 2.77 2.15 1.21 13.06 9.51 -69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.46 0.44 0.47 0.50 0.60 -19.89%

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