[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 74.51%
YoY- 2.72%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 82,285 51,476 34,202 18,410 103,770 86,486 56,848 27.87%
PBT -29,856 -19,716 -12,495 -5,681 -22,247 -17,315 -11,470 88.89%
Tax -35 0 0 -121 -517 -413 -210 -69.61%
NP -29,891 -19,716 -12,495 -5,802 -22,764 -17,728 -11,680 86.77%
-
NP to SH -29,745 -19,785 -12,575 -5,802 -22,764 -17,728 -11,680 86.16%
-
Tax Rate - - - - - - - -
Total Cost 112,176 71,192 46,697 24,212 126,534 104,214 68,528 38.77%
-
Net Worth -265,368 -255,480 -248,265 -241,571 233,932 -230,693 -224,580 11.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -265,368 -255,480 -248,265 -241,571 233,932 -230,693 -224,580 11.73%
NOSH 47,774 47,778 47,777 47,792 47,777 47,784 47,770 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -36.33% -38.30% -36.53% -31.52% -21.94% -20.50% -20.55% -
ROE 0.00% 0.00% 0.00% 0.00% -9.73% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 172.24 107.74 71.59 38.52 217.20 180.99 119.00 27.86%
EPS -62.26 -41.41 -26.32 -12.14 -47.65 -37.10 -24.45 86.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.5546 -5.3472 -5.1963 -5.0546 4.8963 -4.8278 -4.7012 11.72%
Adjusted Per Share Value based on latest NOSH - 47,792
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.76 12.36 8.22 4.42 24.93 20.77 13.65 27.88%
EPS -7.14 -4.75 -3.02 -1.39 -5.47 -4.26 -2.81 85.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6374 -0.6137 -0.5963 -0.5802 0.5619 -0.5541 -0.5394 11.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.23 0.22 0.21 0.19 0.25 0.27 0.28 -
P/RPS 0.13 0.20 0.29 0.49 0.12 0.15 0.24 -33.47%
P/EPS -0.37 -0.53 -0.80 -1.57 -0.52 -0.73 -1.15 -52.94%
EY -270.70 -188.23 -125.33 -63.89 -190.58 -137.41 -87.32 112.17%
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 0.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.23 0.26 0.20 0.19 0.21 0.24 0.25 -
P/RPS 0.13 0.24 0.28 0.49 0.10 0.13 0.21 -27.30%
P/EPS -0.37 -0.63 -0.76 -1.57 -0.44 -0.65 -1.02 -49.04%
EY -270.70 -159.27 -131.60 -63.89 -226.89 -154.58 -97.80 96.77%
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 0.04 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