[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 83.72%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 150,739 104,095 70,529 25,204 81,169 57,859 39,067 145.40%
PBT -20,294 -15,525 -10,138 -5,774 -35,527 -18,680 -12,839 35.57%
Tax -234 -457 -228 -48 -245 -200 -175 21.30%
NP -20,528 -15,982 -10,366 -5,822 -35,772 -18,880 -13,014 35.39%
-
NP to SH -20,528 -15,982 -10,366 -5,822 -35,772 -18,880 -13,014 35.39%
-
Tax Rate - - - - - - - -
Total Cost 171,267 120,077 80,895 31,026 116,941 76,739 52,081 120.65%
-
Net Worth -212,924 -208,157 -202,500 -197,919 -192,175 -175,265 -169,306 16.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -212,924 -208,157 -202,500 -197,919 -192,175 -175,265 -169,306 16.46%
NOSH 47,776 47,778 47,769 47,760 47,778 47,773 47,775 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -13.62% -15.35% -14.70% -23.10% -44.07% -32.63% -33.31% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 315.51 217.87 147.64 52.77 169.88 121.11 81.77 145.40%
EPS -42.97 -33.45 -21.70 -12.19 -74.87 -39.52 -27.24 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.4567 -4.3567 -4.2391 -4.144 -4.0222 -3.6687 -3.5438 16.46%
Adjusted Per Share Value based on latest NOSH - 47,760
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.89 24.78 16.79 6.00 19.33 13.78 9.30 145.42%
EPS -4.89 -3.81 -2.47 -1.39 -8.52 -4.50 -3.10 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.507 -0.4956 -0.4821 -0.4712 -0.4576 -0.4173 -0.4031 16.47%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.28 0.29 0.43 0.37 0.36 0.34 0.36 -
P/RPS 0.09 0.13 0.29 0.70 0.21 0.28 0.44 -65.18%
P/EPS -0.65 -0.87 -1.98 -3.04 -0.48 -0.86 -1.32 -37.56%
EY -153.45 -115.34 -50.47 -32.95 -207.97 -116.24 -75.67 60.00%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 0.20 0.29 0.35 0.25 0.37 0.31 0.31 -
P/RPS 0.06 0.13 0.24 0.47 0.22 0.26 0.38 -70.68%
P/EPS -0.47 -0.87 -1.61 -2.05 -0.49 -0.78 -1.14 -44.51%
EY -214.83 -115.34 -62.00 -48.76 -202.35 -127.48 -87.87 81.18%
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