[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.34%
YoY- -80.27%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 138,037 77,424 55,281 20,570 321,717 244,689 195,332 -20.57%
PBT 8,966 5,268 3,931 2,140 21,811 17,821 13,412 -23.45%
Tax -2,702 -1,610 -1,152 -573 -3,359 -3,057 -1,987 22.62%
NP 6,264 3,658 2,779 1,567 18,452 14,764 11,425 -32.88%
-
NP to SH 5,076 3,103 2,314 1,376 15,891 13,700 10,500 -38.26%
-
Tax Rate 30.14% 30.56% 29.31% 26.78% 15.40% 17.15% 14.82% -
Total Cost 131,773 73,766 52,502 19,003 303,265 229,925 183,907 -19.84%
-
Net Worth 247,648 245,695 245,669 243,423 242,047 239,942 236,602 3.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 247,648 245,695 245,669 243,423 242,047 239,942 236,602 3.07%
NOSH 320,249 320,249 321,388 319,999 320,253 320,093 320,121 0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.54% 4.72% 5.03% 7.62% 5.74% 6.03% 5.85% -
ROE 2.05% 1.26% 0.94% 0.57% 6.57% 5.71% 4.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 43.10 24.18 17.20 6.43 100.46 76.44 61.02 -20.60%
EPS 1.69 0.97 0.72 0.43 5.40 4.28 3.28 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7672 0.7644 0.7607 0.7558 0.7496 0.7391 3.04%
Adjusted Per Share Value based on latest NOSH - 319,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.87 18.43 13.16 4.90 76.60 58.26 46.51 -20.57%
EPS 1.21 0.74 0.55 0.33 3.78 3.26 2.50 -38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5896 0.585 0.5849 0.5796 0.5763 0.5713 0.5633 3.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.335 0.35 0.325 0.365 0.41 0.37 0.425 -
P/RPS 0.78 1.45 1.89 5.68 0.41 0.48 0.70 7.44%
P/EPS 21.14 36.12 45.14 84.88 8.26 8.64 12.96 38.36%
EY 4.73 2.77 2.22 1.18 12.10 11.57 7.72 -27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.43 0.48 0.54 0.49 0.58 -18.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 27/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.35 0.35 0.335 0.355 0.38 0.45 0.36 -
P/RPS 0.81 1.45 1.95 5.52 0.38 0.59 0.59 23.40%
P/EPS 22.08 36.12 46.53 82.56 7.66 10.51 10.98 58.98%
EY 4.53 2.77 2.15 1.21 13.06 9.51 9.11 -37.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.44 0.47 0.50 0.60 0.49 -5.49%

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