[SYCAL] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 93.75%
YoY- 183.04%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,489 16,017 16,181 23,285 30,354 15,285 15,657 3.51%
PBT -1,684 -1,147 -4,139 889 1,800 -1,597 -2,949 -31.19%
Tax -71 -1,720 -797 -543 -1,586 0 -200 -49.89%
NP -1,755 -2,867 -4,936 346 214 -1,597 -3,149 -32.30%
-
NP to SH -1,844 -2,911 -4,910 279 144 -1,585 -3,198 -30.74%
-
Tax Rate - - - 61.08% 88.11% - - -
Total Cost 18,244 18,884 21,117 22,939 30,140 16,882 18,806 -2.00%
-
Net Worth 43,611 43,823 45,079 45,921 46,953 45,752 32,836 20.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 43,611 43,823 45,079 45,921 46,953 45,752 32,836 20.84%
NOSH 88,229 88,212 88,253 87,187 90,000 88,547 88,342 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -10.64% -17.90% -30.50% 1.49% 0.71% -10.45% -20.11% -
ROE -4.23% -6.64% -10.89% 0.61% 0.31% -3.46% -9.74% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.69 18.16 18.33 26.71 33.73 17.26 17.72 3.62%
EPS -2.09 -3.30 -5.56 0.32 0.16 -1.79 -3.62 -30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.4968 0.5108 0.5267 0.5217 0.5167 0.3717 20.95%
Adjusted Per Share Value based on latest NOSH - 87,187
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.96 3.85 3.89 5.59 7.29 3.67 3.76 3.51%
EPS -0.44 -0.70 -1.18 0.07 0.03 -0.38 -0.77 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1053 0.1083 0.1103 0.1128 0.1099 0.0789 20.85%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.30 0.36 0.45 0.38 0.33 0.37 0.39 -
P/RPS 1.61 1.98 2.45 1.42 0.98 2.14 2.20 -18.80%
P/EPS -14.35 -10.91 -8.09 118.75 206.25 -20.67 -10.77 21.10%
EY -6.97 -9.17 -12.36 0.84 0.48 -4.84 -9.28 -17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.88 0.72 0.63 0.72 1.05 -30.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.34 0.34 0.42 0.45 0.42 0.29 0.44 -
P/RPS 1.82 1.87 2.29 1.68 1.25 1.68 2.48 -18.65%
P/EPS -16.27 -10.30 -7.55 140.63 262.50 -16.20 -12.15 21.51%
EY -6.15 -9.71 -13.25 0.71 0.38 -6.17 -8.23 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.82 0.85 0.81 0.56 1.18 -30.09%

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