[SYCAL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.43%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 156,605 66,614 292,327 189,791 111,959 53,901 169,406 -5.11%
PBT 10,946 5,111 18,733 11,735 7,453 3,425 13,945 -14.94%
Tax -1,972 -957 -756 -1,693 -985 -559 -5,009 -46.37%
NP 8,974 4,154 17,977 10,042 6,468 2,866 8,936 0.28%
-
NP to SH 8,525 3,786 17,044 9,758 6,159 2,694 9,098 -4.25%
-
Tax Rate 18.02% 18.72% 4.04% 14.43% 13.22% 16.32% 35.92% -
Total Cost 147,631 62,460 274,350 179,749 105,491 51,035 160,470 -5.42%
-
Net Worth 198,959 194,369 189,762 182,138 179,028 175,366 172,198 10.13%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 198,959 194,369 189,762 182,138 179,028 175,366 172,198 10.13%
NOSH 320,488 320,847 320,111 319,934 320,781 320,714 320,130 0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.73% 6.24% 6.15% 5.29% 5.78% 5.32% 5.27% -
ROE 4.28% 1.95% 8.98% 5.36% 3.44% 1.54% 5.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.86 20.76 91.32 59.32 34.90 16.81 52.92 -5.19%
EPS 2.66 1.18 5.44 3.05 1.92 0.84 3.09 -9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.6058 0.5928 0.5693 0.5581 0.5468 0.5379 10.05%
Adjusted Per Share Value based on latest NOSH - 321,339
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.29 15.86 69.60 45.19 26.66 12.83 40.33 -5.10%
EPS 2.03 0.90 4.06 2.32 1.47 0.64 2.17 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4737 0.4628 0.4518 0.4337 0.4263 0.4175 0.41 10.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.31 0.28 0.31 0.32 0.18 0.18 -
P/RPS 0.82 1.49 0.31 0.52 0.92 1.07 0.34 80.13%
P/EPS 15.04 26.27 5.26 10.16 16.67 21.43 6.33 78.34%
EY 6.65 3.81 19.02 9.84 6.00 4.67 15.79 -43.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.47 0.54 0.57 0.33 0.33 55.70%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.405 0.415 0.28 0.295 0.305 0.24 0.155 -
P/RPS 0.83 2.00 0.31 0.50 0.87 1.43 0.29 101.97%
P/EPS 15.23 35.17 5.26 9.67 15.89 28.57 5.45 98.77%
EY 6.57 2.84 19.02 10.34 6.30 3.50 18.34 -49.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.47 0.52 0.55 0.44 0.29 71.52%

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