[SYCAL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 62.4%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 111,959 53,901 169,406 146,337 61,168 31,282 83,637 21.48%
PBT 7,453 3,425 13,945 9,272 6,041 2,874 5,923 16.57%
Tax -985 -559 -5,009 -1,287 -1,052 -581 -1,243 -14.37%
NP 6,468 2,866 8,936 7,985 4,989 2,293 4,680 24.09%
-
NP to SH 6,159 2,694 9,098 7,904 4,867 2,187 4,484 23.58%
-
Tax Rate 13.22% 16.32% 35.92% 13.88% 17.41% 20.22% 20.99% -
Total Cost 105,491 51,035 160,470 138,352 56,179 28,989 78,957 21.32%
-
Net Worth 179,028 175,366 172,198 170,976 168,103 129,862 128,045 25.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,028 175,366 172,198 170,976 168,103 129,862 128,045 25.06%
NOSH 320,781 320,714 320,130 319,999 320,197 251,379 251,910 17.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.78% 5.32% 5.27% 5.46% 8.16% 7.33% 5.60% -
ROE 3.44% 1.54% 5.28% 4.62% 2.90% 1.68% 3.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.90 16.81 52.92 45.73 19.10 12.44 33.20 3.38%
EPS 1.92 0.84 3.09 2.47 1.52 0.87 1.78 5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5581 0.5468 0.5379 0.5343 0.525 0.5166 0.5083 6.43%
Adjusted Per Share Value based on latest NOSH - 319,684
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.89 12.95 40.69 35.15 14.69 7.51 20.09 21.47%
EPS 1.48 0.65 2.19 1.90 1.17 0.53 1.08 23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.4212 0.4136 0.4107 0.4038 0.3119 0.3076 25.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.32 0.18 0.18 0.16 0.17 0.20 0.20 -
P/RPS 0.92 1.07 0.34 0.35 0.89 1.61 0.60 33.00%
P/EPS 16.67 21.43 6.33 6.48 11.18 22.99 11.24 30.08%
EY 6.00 4.67 15.79 15.44 8.94 4.35 8.90 -23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.33 0.30 0.32 0.39 0.39 28.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.305 0.24 0.155 0.18 0.17 0.17 0.22 -
P/RPS 0.87 1.43 0.29 0.39 0.89 1.37 0.66 20.24%
P/EPS 15.89 28.57 5.45 7.29 11.18 19.54 12.36 18.25%
EY 6.30 3.50 18.34 13.72 8.94 5.12 8.09 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.29 0.34 0.32 0.33 0.43 17.84%

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