[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 78.55%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 81,169 57,859 39,067 21,188 63,507 36,772 18,265 169.56%
PBT -35,527 -18,680 -12,839 -6,480 -30,587 -25,818 -17,322 61.21%
Tax -245 -200 -175 -68 55 50 17,322 -
NP -35,772 -18,880 -13,014 -6,548 -30,532 -25,768 0 -
-
NP to SH -35,772 -18,880 -13,014 -6,548 -30,532 -25,768 -17,324 61.94%
-
Tax Rate - - - - - - - -
Total Cost 116,941 76,739 52,081 27,736 94,039 62,540 18,265 243.63%
-
Net Worth -192,175 -175,265 -169,306 -162,845 -156,415 -150,341 -139,294 23.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -192,175 -175,265 -169,306 -162,845 -156,415 -150,341 -139,294 23.85%
NOSH 47,778 47,773 47,775 47,760 47,780 47,780 47,777 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -44.07% -32.63% -33.31% -30.90% -48.08% -70.08% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 169.88 121.11 81.77 44.36 132.91 76.96 38.23 169.55%
EPS -74.87 -39.52 -27.24 -13.71 -63.90 -53.93 -36.26 61.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.0222 -3.6687 -3.5438 -3.4096 -3.2736 -3.1465 -2.9155 23.85%
Adjusted Per Share Value based on latest NOSH - 47,760
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.50 13.90 9.38 5.09 15.25 8.83 4.39 169.48%
EPS -8.59 -4.53 -3.13 -1.57 -7.33 -6.19 -4.16 61.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4616 -0.421 -0.4067 -0.3911 -0.3757 -0.3611 -0.3346 23.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.36 0.34 0.36 0.33 0.56 0.38 0.34 -
P/RPS 0.21 0.28 0.44 0.74 0.42 0.49 0.89 -61.71%
P/EPS -0.48 -0.86 -1.32 -2.41 -0.88 -0.70 -0.94 -36.03%
EY -207.97 -116.24 -75.67 -41.55 -114.11 -141.92 -106.65 55.89%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 28/08/02 30/05/02 27/02/02 29/11/01 30/08/01 -
Price 0.37 0.31 0.31 0.33 0.45 0.57 0.52 -
P/RPS 0.22 0.26 0.38 0.74 0.34 0.74 1.36 -70.21%
P/EPS -0.49 -0.78 -1.14 -2.41 -0.70 -1.06 -1.43 -50.93%
EY -202.35 -127.48 -87.87 -41.55 -142.00 -94.61 -69.73 103.05%
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