[SYCAL] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5.81%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,792 18,410 17,284 29,637 32,585 24,264 46,644 -51.45%
PBT -6,814 -5,681 -4,932 -5,845 -5,586 -5,885 -4,769 26.88%
Tax 0 -121 -104 -203 -130 -79 223 -
NP -6,814 -5,802 -5,036 -6,048 -5,716 -5,964 -4,546 31.00%
-
NP to SH -6,773 -5,802 -5,036 -6,048 -5,716 -5,964 -4,546 30.47%
-
Tax Rate - - - - - - - -
Total Cost 22,606 24,212 22,320 35,685 38,301 30,228 51,190 -42.03%
-
Net Worth -242,553 -241,571 234,020 -230,636 -224,682 -218,942 -212,840 9.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -242,553 -241,571 234,020 -230,636 -224,682 -218,942 -212,840 9.11%
NOSH 46,678 47,792 47,795 47,772 47,792 47,788 47,757 -1.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -43.15% -31.52% -29.14% -20.41% -17.54% -24.58% -9.75% -
ROE 0.00% 0.00% -2.15% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.83 38.52 36.16 62.04 68.18 50.77 97.67 -50.71%
EPS -14.18 -12.14 -10.54 -12.66 -11.96 -12.48 -9.51 30.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.1963 -5.0546 4.8963 -4.8278 -4.7012 -4.5815 -4.4567 10.78%
Adjusted Per Share Value based on latest NOSH - 47,772
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.79 4.42 4.15 7.12 7.83 5.83 11.20 -51.47%
EPS -1.63 -1.39 -1.21 -1.45 -1.37 -1.43 -1.09 30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5826 -0.5802 0.5621 -0.554 -0.5397 -0.5259 -0.5112 9.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.19 0.25 0.27 0.28 0.25 0.28 -
P/RPS 0.62 0.49 0.69 0.44 0.41 0.49 0.29 66.03%
P/EPS -1.45 -1.57 -2.37 -2.13 -2.34 -2.00 -2.94 -37.60%
EY -69.10 -63.89 -42.15 -46.89 -42.71 -49.92 -34.00 60.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.20 0.19 0.21 0.24 0.25 0.25 0.20 -
P/RPS 0.59 0.49 0.58 0.39 0.37 0.49 0.20 105.82%
P/EPS -1.38 -1.57 -1.99 -1.90 -2.09 -2.00 -2.10 -24.43%
EY -72.55 -63.89 -50.17 -52.75 -47.84 -49.92 -47.59 32.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 0.00 0.00 0.00 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