[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.11%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 189,791 111,959 53,901 169,406 146,337 61,168 31,282 232.28%
PBT 11,735 7,453 3,425 13,945 9,272 6,041 2,874 155.24%
Tax -1,693 -985 -559 -5,009 -1,287 -1,052 -581 103.87%
NP 10,042 6,468 2,866 8,936 7,985 4,989 2,293 167.43%
-
NP to SH 9,758 6,159 2,694 9,098 7,904 4,867 2,187 170.77%
-
Tax Rate 14.43% 13.22% 16.32% 35.92% 13.88% 17.41% 20.22% -
Total Cost 179,749 105,491 51,035 160,470 138,352 56,179 28,989 237.13%
-
Net Worth 182,138 179,028 175,366 172,198 170,976 168,103 129,862 25.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 182,138 179,028 175,366 172,198 170,976 168,103 129,862 25.27%
NOSH 319,934 320,781 320,714 320,130 319,999 320,197 251,379 17.42%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.29% 5.78% 5.32% 5.27% 5.46% 8.16% 7.33% -
ROE 5.36% 3.44% 1.54% 5.28% 4.62% 2.90% 1.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.32 34.90 16.81 52.92 45.73 19.10 12.44 183.03%
EPS 3.05 1.92 0.84 3.09 2.47 1.52 0.87 130.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.5581 0.5468 0.5379 0.5343 0.525 0.5166 6.68%
Adjusted Per Share Value based on latest NOSH - 320,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.19 26.66 12.83 40.33 34.84 14.56 7.45 232.23%
EPS 2.32 1.47 0.64 2.17 1.88 1.16 0.52 170.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.4263 0.4175 0.41 0.4071 0.4002 0.3092 25.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.32 0.18 0.18 0.16 0.17 0.20 -
P/RPS 0.52 0.92 1.07 0.34 0.35 0.89 1.61 -52.89%
P/EPS 10.16 16.67 21.43 6.33 6.48 11.18 22.99 -41.95%
EY 9.84 6.00 4.67 15.79 15.44 8.94 4.35 72.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.33 0.33 0.30 0.32 0.39 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.295 0.305 0.24 0.155 0.18 0.17 0.17 -
P/RPS 0.50 0.87 1.43 0.29 0.39 0.89 1.37 -48.89%
P/EPS 9.67 15.89 28.57 5.45 7.29 11.18 19.54 -37.40%
EY 10.34 6.30 3.50 18.34 13.72 8.94 5.12 59.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.44 0.29 0.34 0.32 0.33 35.37%

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