[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -43.67%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 58,567 42,902 25,551 13,418 90,032 63,638 39,381 30.19%
PBT 5,825 2,891 2,283 2,055 4,708 4,109 3,471 41.08%
Tax -2,880 -1,109 -698 -590 -1,919 -1,215 -929 112.17%
NP 2,945 1,782 1,585 1,465 2,789 2,894 2,542 10.27%
-
NP to SH 2,731 1,648 1,509 1,428 2,535 2,579 2,224 14.62%
-
Tax Rate 49.44% 38.36% 30.57% 28.71% 40.76% 29.57% 26.76% -
Total Cost 55,622 41,120 23,966 11,953 87,243 60,744 36,839 31.51%
-
Net Worth 259,971 258,174 249,646 259,013 236,812 250,563 250,211 2.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 259,971 258,174 249,646 259,013 236,812 250,563 250,211 2.57%
NOSH 416,324 416,324 416,324 347,249 347,249 320,250 320,250 19.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.03% 4.15% 6.20% 10.92% 3.10% 4.55% 6.45% -
ROE 1.05% 0.64% 0.60% 0.55% 1.07% 1.03% 0.89% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.78 11.02 6.79 3.86 28.09 19.87 12.30 12.98%
EPS 0.69 0.42 0.40 0.41 0.79 0.81 0.69 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6562 0.6629 0.6639 0.7459 0.7389 0.7824 0.7813 -10.95%
Adjusted Per Share Value based on latest NOSH - 347,249
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.94 10.21 6.08 3.19 21.44 15.15 9.38 30.13%
EPS 0.65 0.39 0.36 0.34 0.60 0.61 0.53 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.619 0.6147 0.5944 0.6167 0.5638 0.5966 0.5957 2.58%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.235 0.245 0.245 0.25 0.245 0.275 0.33 -
P/RPS 1.59 2.22 3.61 6.47 0.87 1.38 2.68 -29.32%
P/EPS 34.09 57.90 61.05 60.79 30.97 34.15 47.52 -19.81%
EY 2.93 1.73 1.64 1.64 3.23 2.93 2.10 24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.37 0.34 0.33 0.35 0.42 -9.74%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.23 0.22 0.245 0.25 0.255 0.265 0.275 -
P/RPS 1.56 2.00 3.61 6.47 0.91 1.33 2.24 -21.37%
P/EPS 33.37 51.99 61.05 60.79 32.24 32.91 39.60 -10.75%
EY 3.00 1.92 1.64 1.64 3.10 3.04 2.53 11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.37 0.34 0.35 0.34 0.35 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