[SYCAL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -92.68%
YoY- -85.99%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 61,388 34,772 26,013 16,395 58,567 42,902 25,551 79.09%
PBT 7,807 2,357 900 705 5,825 2,891 2,283 126.47%
Tax -2,378 -1,331 -570 -458 -2,880 -1,109 -698 125.90%
NP 5,429 1,026 330 247 2,945 1,782 1,585 126.71%
-
NP to SH 5,509 1,012 338 200 2,731 1,648 1,509 136.53%
-
Tax Rate 30.46% 56.47% 63.33% 64.96% 49.44% 38.36% 30.57% -
Total Cost 55,959 33,746 25,683 16,148 55,622 41,120 23,966 75.72%
-
Net Worth 278,187 273,691 273,025 272,900 259,971 258,174 249,646 7.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 278,187 273,691 273,025 272,900 259,971 258,174 249,646 7.46%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.84% 2.95% 1.27% 1.51% 5.03% 4.15% 6.20% -
ROE 1.98% 0.37% 0.12% 0.07% 1.05% 0.64% 0.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.75 8.35 6.25 3.94 14.78 11.02 6.79 67.49%
EPS 1.32 0.24 0.08 0.05 0.69 0.42 0.40 121.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6682 0.6574 0.6558 0.6555 0.6562 0.6629 0.6639 0.43%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.62 8.28 6.19 3.90 13.94 10.21 6.08 79.19%
EPS 1.31 0.24 0.08 0.05 0.65 0.39 0.36 136.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6624 0.6516 0.6501 0.6498 0.619 0.6147 0.5944 7.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.225 0.23 0.245 0.255 0.235 0.245 0.245 -
P/RPS 1.53 2.75 3.92 6.48 1.59 2.22 3.61 -43.48%
P/EPS 17.00 94.62 301.77 530.81 34.09 57.90 61.05 -57.25%
EY 5.88 1.06 0.33 0.19 2.93 1.73 1.64 133.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.39 0.36 0.37 0.37 -5.46%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 26/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 -
Price 0.19 0.225 0.24 0.24 0.23 0.22 0.245 -
P/RPS 1.29 2.69 3.84 6.09 1.56 2.00 3.61 -49.54%
P/EPS 14.36 92.56 295.61 499.59 33.37 51.99 61.05 -61.79%
EY 6.96 1.08 0.34 0.20 3.00 1.92 1.64 161.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.37 0.35 0.33 0.37 -16.91%

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