[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -89.47%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,095 70,529 25,204 81,169 57,859 39,067 21,188 188.71%
PBT -15,525 -10,138 -5,774 -35,527 -18,680 -12,839 -6,480 78.95%
Tax -457 -228 -48 -245 -200 -175 -68 255.71%
NP -15,982 -10,366 -5,822 -35,772 -18,880 -13,014 -6,548 81.18%
-
NP to SH -15,982 -10,366 -5,822 -35,772 -18,880 -13,014 -6,548 81.18%
-
Tax Rate - - - - - - - -
Total Cost 120,077 80,895 31,026 116,941 76,739 52,081 27,736 165.39%
-
Net Worth -208,157 -202,500 -197,919 -192,175 -175,265 -169,306 -162,845 17.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -208,157 -202,500 -197,919 -192,175 -175,265 -169,306 -162,845 17.76%
NOSH 47,778 47,769 47,760 47,778 47,773 47,775 47,760 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -15.35% -14.70% -23.10% -44.07% -32.63% -33.31% -30.90% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 217.87 147.64 52.77 169.88 121.11 81.77 44.36 188.65%
EPS -33.45 -21.70 -12.19 -74.87 -39.52 -27.24 -13.71 81.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.3567 -4.2391 -4.144 -4.0222 -3.6687 -3.5438 -3.4096 17.73%
Adjusted Per Share Value based on latest NOSH - 47,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.00 16.94 6.05 19.50 13.90 9.38 5.09 188.66%
EPS -3.84 -2.49 -1.40 -8.59 -4.53 -3.13 -1.57 81.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.50 -0.4864 -0.4754 -0.4616 -0.421 -0.4067 -0.3911 17.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.29 0.43 0.37 0.36 0.34 0.36 0.33 -
P/RPS 0.13 0.29 0.70 0.21 0.28 0.44 0.74 -68.59%
P/EPS -0.87 -1.98 -3.04 -0.48 -0.86 -1.32 -2.41 -49.26%
EY -115.34 -50.47 -32.95 -207.97 -116.24 -75.67 -41.55 97.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 -
Price 0.29 0.35 0.25 0.37 0.31 0.31 0.33 -
P/RPS 0.13 0.24 0.47 0.22 0.26 0.38 0.74 -68.59%
P/EPS -0.87 -1.61 -2.05 -0.49 -0.78 -1.14 -2.41 -49.26%
EY -115.34 -62.00 -48.76 -202.35 -127.48 -87.87 -41.55 97.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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