[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 63.58%
YoY- -68.06%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 63,638 39,381 23,912 138,037 77,424 55,281 20,570 112.17%
PBT 4,109 3,471 2,529 8,966 5,268 3,931 2,140 54.42%
Tax -1,215 -929 -573 -2,702 -1,610 -1,152 -573 64.97%
NP 2,894 2,542 1,956 6,264 3,658 2,779 1,567 50.47%
-
NP to SH 2,579 2,224 1,724 5,076 3,103 2,314 1,376 51.95%
-
Tax Rate 29.57% 26.76% 22.66% 30.14% 30.56% 29.31% 26.78% -
Total Cost 60,744 36,839 21,956 131,773 73,766 52,502 19,003 116.84%
-
Net Worth 250,563 250,211 249,602 247,648 245,695 245,669 243,423 1.94%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 250,563 250,211 249,602 247,648 245,695 245,669 243,423 1.94%
NOSH 320,250 320,250 320,250 320,249 320,249 321,388 319,999 0.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.55% 6.45% 8.18% 4.54% 4.72% 5.03% 7.62% -
ROE 1.03% 0.89% 0.69% 2.05% 1.26% 0.94% 0.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.87 12.30 7.47 43.10 24.18 17.20 6.43 112.01%
EPS 0.81 0.69 0.54 1.69 0.97 0.72 0.43 52.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7824 0.7813 0.7794 0.7733 0.7672 0.7644 0.7607 1.89%
Adjusted Per Share Value based on latest NOSH - 320,249
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.29 9.46 5.74 33.16 18.60 13.28 4.94 112.23%
EPS 0.62 0.53 0.41 1.22 0.75 0.56 0.33 52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6018 0.601 0.5995 0.5948 0.5902 0.5901 0.5847 1.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.275 0.33 0.37 0.335 0.35 0.325 0.365 -
P/RPS 1.38 2.68 4.96 0.78 1.45 1.89 5.68 -61.03%
P/EPS 34.15 47.52 68.73 21.14 36.12 45.14 84.88 -45.47%
EY 2.93 2.10 1.45 4.73 2.77 2.22 1.18 83.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.47 0.43 0.46 0.43 0.48 -18.97%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 25/05/17 28/02/17 29/11/16 24/08/16 27/05/16 -
Price 0.265 0.275 0.335 0.35 0.35 0.335 0.355 -
P/RPS 1.33 2.24 4.49 0.81 1.45 1.95 5.52 -61.24%
P/EPS 32.91 39.60 62.23 22.08 36.12 46.53 82.56 -45.80%
EY 3.04 2.53 1.61 4.53 2.77 2.15 1.21 84.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.45 0.46 0.44 0.47 -19.39%

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