[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 65.72%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 34,772 26,013 16,395 58,567 42,902 25,551 13,418 88.55%
PBT 2,357 900 705 5,825 2,891 2,283 2,055 9.56%
Tax -1,331 -570 -458 -2,880 -1,109 -698 -590 71.92%
NP 1,026 330 247 2,945 1,782 1,585 1,465 -21.11%
-
NP to SH 1,012 338 200 2,731 1,648 1,509 1,428 -20.49%
-
Tax Rate 56.47% 63.33% 64.96% 49.44% 38.36% 30.57% 28.71% -
Total Cost 33,746 25,683 16,148 55,622 41,120 23,966 11,953 99.62%
-
Net Worth 273,691 273,025 272,900 259,971 258,174 249,646 259,013 3.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 273,691 273,025 272,900 259,971 258,174 249,646 259,013 3.73%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 347,249 12.84%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.95% 1.27% 1.51% 5.03% 4.15% 6.20% 10.92% -
ROE 0.37% 0.12% 0.07% 1.05% 0.64% 0.60% 0.55% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.35 6.25 3.94 14.78 11.02 6.79 3.86 67.18%
EPS 0.24 0.08 0.05 0.69 0.42 0.40 0.41 -30.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6558 0.6555 0.6562 0.6629 0.6639 0.7459 -8.06%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.28 6.19 3.90 13.94 10.21 6.08 3.19 88.75%
EPS 0.24 0.08 0.05 0.65 0.39 0.36 0.34 -20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.6501 0.6498 0.619 0.6147 0.5944 0.6167 3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.23 0.245 0.255 0.235 0.245 0.245 0.25 -
P/RPS 2.75 3.92 6.48 1.59 2.22 3.61 6.47 -43.43%
P/EPS 94.62 301.77 530.81 34.09 57.90 61.05 60.79 34.27%
EY 1.06 0.33 0.19 2.93 1.73 1.64 1.64 -25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.39 0.36 0.37 0.37 0.34 1.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.225 0.24 0.24 0.23 0.22 0.245 0.25 -
P/RPS 2.69 3.84 6.09 1.56 2.00 3.61 6.47 -44.26%
P/EPS 92.56 295.61 499.59 33.37 51.99 61.05 60.79 32.31%
EY 1.08 0.34 0.20 3.00 1.92 1.64 1.64 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.35 0.33 0.37 0.34 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