[SYCAL] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.93%
YoY- -10.9%
Quarter Report
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 20,437 32,050 43,880 20,915 10,219 23,996 23,996 -10.15%
PBT 407 3,546 4,251 -1,931 -2,840 -1,264 -1,264 -
Tax -68 -682 -775 0 572 -346 -346 -66.23%
NP 339 2,864 3,476 -1,931 -2,268 -1,610 -1,610 -
-
NP to SH 210 3,565 3,439 -2,045 -2,322 -1,262 -1,262 -
-
Tax Rate 16.71% 19.23% 18.23% - - - - -
Total Cost 20,098 29,186 40,404 22,846 12,487 25,606 25,606 -14.92%
-
Net Worth 129,858 123,998 116,723 113,787 40,065 42,355 43,437 107.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 129,858 123,998 116,723 113,787 40,065 42,355 43,437 107.66%
NOSH 262,500 251,160 252,867 252,469 88,288 88,333 88,251 106.96%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.66% 8.94% 7.92% -9.23% -22.19% -6.71% -6.71% -
ROE 0.16% 2.88% 2.95% -1.80% -5.80% -2.98% -2.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.79 12.76 17.35 8.28 11.57 27.17 27.19 -56.57%
EPS 0.08 1.18 1.36 -0.81 -2.63 -1.43 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.4937 0.4616 0.4507 0.4538 0.4795 0.4922 0.33%
Adjusted Per Share Value based on latest NOSH - 252,469
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.91 7.70 10.54 5.02 2.45 5.76 5.76 -10.10%
EPS 0.05 0.86 0.83 -0.49 -0.56 -0.30 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3119 0.2978 0.2804 0.2733 0.0962 0.1017 0.1043 107.70%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.18 0.12 0.12 0.18 0.28 0.30 0.34 -
P/RPS 2.31 0.94 0.69 2.17 2.42 1.10 1.25 50.64%
P/EPS 225.00 8.45 8.82 -22.22 -10.65 -21.00 -23.78 -
EY 0.44 11.83 11.33 -4.50 -9.39 -4.76 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.24 0.26 0.40 0.62 0.63 0.69 -35.21%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 -
Price 0.16 0.14 0.11 0.11 0.20 0.32 0.30 -
P/RPS 2.06 1.10 0.63 1.33 1.73 1.18 1.10 51.99%
P/EPS 200.00 9.86 8.09 -13.58 -7.60 -22.40 -20.98 -
EY 0.50 10.14 12.36 -7.36 -13.15 -4.46 -4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.24 0.44 0.67 0.61 -34.98%

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