[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 137.33%
YoY- 103.16%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 244,689 195,332 123,599 406,183 275,266 156,605 66,614 137.87%
PBT 17,821 13,412 8,792 37,383 18,583 10,946 5,111 129.76%
Tax -3,057 -1,987 -1,278 -1,579 -3,369 -1,972 -957 116.74%
NP 14,764 11,425 7,514 35,804 15,214 8,974 4,154 132.71%
-
NP to SH 13,700 10,500 6,975 34,627 14,590 8,525 3,786 135.51%
-
Tax Rate 17.15% 14.82% 14.54% 4.22% 18.13% 18.02% 18.72% -
Total Cost 229,925 183,907 116,085 370,379 260,052 147,631 62,460 138.22%
-
Net Worth 239,942 236,602 232,574 225,233 204,867 198,959 194,369 15.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 239,942 236,602 232,574 225,233 204,867 198,959 194,369 15.06%
NOSH 320,093 320,121 319,954 320,161 319,956 320,488 320,847 -0.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.03% 5.85% 6.08% 8.81% 5.53% 5.73% 6.24% -
ROE 5.71% 4.44% 3.00% 15.37% 7.12% 4.28% 1.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 76.44 61.02 38.63 126.87 86.03 48.86 20.76 138.26%
EPS 4.28 3.28 2.18 10.93 4.56 2.66 1.18 135.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.7391 0.7269 0.7035 0.6403 0.6208 0.6058 15.24%
Adjusted Per Share Value based on latest NOSH - 320,519
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 58.77 46.92 29.69 97.56 66.12 37.62 16.00 137.87%
EPS 3.29 2.52 1.68 8.32 3.50 2.05 0.91 135.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5763 0.5683 0.5586 0.541 0.4921 0.4779 0.4669 15.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.37 0.425 0.40 0.325 0.445 0.40 0.31 -
P/RPS 0.48 0.70 1.04 0.26 0.52 0.82 1.49 -52.97%
P/EPS 8.64 12.96 18.35 3.00 9.76 15.04 26.27 -52.32%
EY 11.57 7.72 5.45 33.28 10.25 6.65 3.81 109.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.55 0.46 0.69 0.64 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 27/05/15 27/02/15 26/11/14 27/08/14 29/05/14 -
Price 0.45 0.36 0.445 0.40 0.395 0.405 0.415 -
P/RPS 0.59 0.59 1.15 0.32 0.46 0.83 2.00 -55.65%
P/EPS 10.51 10.98 20.41 3.70 8.66 15.23 35.17 -55.26%
EY 9.51 9.11 4.90 27.04 11.54 6.57 2.84 123.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.61 0.57 0.62 0.65 0.69 -8.88%

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