[SYCAL] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 36.91%
YoY- -11.66%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 89,826 59,934 53,212 35,396 22,880 16,903 61,388 28.91%
PBT 3,267 1,877 1,857 1,910 1,187 1,063 7,807 -44.08%
Tax -2,164 -1,498 -1,325 -1,016 -567 -475 -2,378 -6.09%
NP 1,103 379 532 894 620 588 5,429 -65.47%
-
NP to SH 923 246 441 894 653 541 5,509 -69.64%
-
Tax Rate 66.24% 79.81% 71.35% 53.19% 47.77% 44.68% 30.46% -
Total Cost 88,723 59,555 52,680 34,502 22,260 16,315 55,959 36.00%
-
Net Worth 279,187 278,521 278,729 279,187 278,937 278,812 278,187 0.23%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 279,187 278,521 278,729 279,187 278,937 278,812 278,187 0.23%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.23% 0.63% 1.00% 2.53% 2.71% 3.48% 8.84% -
ROE 0.33% 0.09% 0.16% 0.32% 0.23% 0.19% 1.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.58 14.40 12.78 8.50 5.50 4.06 14.75 28.90%
EPS 0.22 0.06 0.11 0.21 0.16 0.13 1.32 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6706 0.669 0.6695 0.6706 0.67 0.6697 0.6682 0.23%
Adjusted Per Share Value based on latest NOSH - 416,324
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.39 14.27 12.67 8.43 5.45 4.02 14.62 28.90%
EPS 0.22 0.06 0.11 0.21 0.16 0.13 1.31 -69.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6647 0.6631 0.6636 0.6647 0.6641 0.6638 0.6624 0.23%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.205 0.245 0.265 0.24 0.19 0.20 0.225 -
P/RPS 0.95 1.70 2.07 2.82 3.46 4.93 1.53 -27.23%
P/EPS 92.47 414.63 250.17 111.76 121.14 153.91 17.00 209.61%
EY 1.08 0.24 0.40 0.89 0.83 0.65 5.88 -67.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.40 0.36 0.28 0.30 0.34 -5.97%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 28/05/21 31/03/21 26/11/20 27/08/20 30/06/20 28/02/20 -
Price 0.195 0.20 0.245 0.245 0.275 0.19 0.19 -
P/RPS 0.90 1.39 1.92 2.88 5.00 4.68 1.29 -21.35%
P/EPS 87.96 338.48 231.29 114.09 175.33 146.21 14.36 235.14%
EY 1.14 0.30 0.43 0.88 0.57 0.68 6.96 -70.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.37 0.37 0.41 0.28 0.28 2.36%

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