[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 61.41%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 107,064 75,014 31,134 10,219 56,502 56,502 32,506 120.89%
PBT 3,026 -520 -4,771 -2,840 -4,095 -4,095 -2,831 -
Tax -885 -203 572 572 -2,137 -2,137 -1,791 -37.41%
NP 2,141 -723 -4,199 -2,268 -6,232 -6,232 -4,622 -
-
NP to SH 2,637 -928 -4,367 -2,322 -6,017 -6,017 -4,755 -
-
Tax Rate 29.25% - - - - - - -
Total Cost 104,923 75,737 35,333 12,487 62,734 62,734 37,128 99.50%
-
Net Worth 124,083 115,774 113,769 40,065 42,301 43,488 43,687 100.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 124,083 115,774 113,769 40,065 42,301 43,488 43,687 100.17%
NOSH 251,333 250,810 252,427 88,288 88,274 88,355 88,382 100.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.00% -0.96% -13.49% -22.19% -11.03% -11.03% -14.22% -
ROE 2.13% -0.80% -3.84% -5.80% -14.22% -13.84% -10.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.60 29.91 12.33 11.57 64.01 63.95 36.78 10.25%
EPS 0.81 -0.37 -1.73 -2.63 -6.81 -6.81 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4937 0.4616 0.4507 0.4538 0.4792 0.4922 0.4943 -0.08%
Adjusted Per Share Value based on latest NOSH - 88,288
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.49 17.86 7.41 2.43 13.45 13.45 7.74 120.87%
EPS 0.63 -0.22 -1.04 -0.55 -1.43 -1.43 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2757 0.2709 0.0954 0.1007 0.1035 0.104 100.18%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.12 0.18 0.28 0.30 0.34 0.30 -
P/RPS 0.28 0.40 1.46 2.42 0.47 0.53 0.82 -51.05%
P/EPS 11.44 -32.43 -10.40 -10.65 -4.40 -4.99 -5.58 -
EY 8.74 -3.08 -9.61 -9.39 -22.72 -20.03 -17.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.40 0.62 0.63 0.69 0.61 -46.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.14 0.11 0.11 0.20 0.32 0.30 0.34 -
P/RPS 0.33 0.37 0.89 1.73 0.50 0.47 0.92 -49.42%
P/EPS 13.34 -29.73 -6.36 -7.60 -4.69 -4.41 -6.32 -
EY 7.49 -3.36 -15.73 -13.15 -21.30 -22.70 -15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.24 0.44 0.67 0.61 0.69 -45.09%

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