[SYCAL] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 12.76%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,886 31,282 12,428 25,800 24,972 20,437 32,050 -4.55%
PBT 3,167 2,874 -2,096 3,980 3,632 407 3,546 -7.26%
Tax -471 -581 474 -826 -823 -68 -682 -21.88%
NP 2,696 2,293 -1,622 3,154 2,809 339 2,864 -3.95%
-
NP to SH 2,680 2,187 -1,440 2,960 2,625 210 3,565 -17.33%
-
Tax Rate 14.87% 20.22% - 20.75% 22.66% 16.71% 19.23% -
Total Cost 27,190 28,989 14,050 22,646 22,163 20,098 29,186 -4.61%
-
Net Worth 167,499 129,862 128,412 129,885 127,085 129,858 123,998 22.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 167,499 129,862 128,412 129,885 127,085 129,858 123,998 22.22%
NOSH 319,047 251,379 252,631 252,991 252,403 262,500 251,160 17.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.02% 7.33% -13.05% 12.22% 11.25% 1.66% 8.94% -
ROE 1.60% 1.68% -1.12% 2.28% 2.07% 0.16% 2.88% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.37 12.44 4.92 10.20 9.89 7.79 12.76 -18.62%
EPS 0.84 0.87 -0.57 1.17 1.04 0.08 1.18 -20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.5166 0.5083 0.5134 0.5035 0.4947 0.4937 4.18%
Adjusted Per Share Value based on latest NOSH - 252,991
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.18 7.51 2.99 6.20 6.00 4.91 7.70 -4.55%
EPS 0.64 0.53 -0.35 0.71 0.63 0.05 0.86 -17.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4023 0.3119 0.3084 0.312 0.3053 0.3119 0.2978 22.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.20 0.20 0.14 0.14 0.18 0.12 -
P/RPS 1.81 1.61 4.07 1.37 1.42 2.31 0.94 54.83%
P/EPS 20.24 22.99 -35.09 11.97 13.46 225.00 8.45 79.11%
EY 4.94 4.35 -2.85 8.36 7.43 0.44 11.83 -44.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.39 0.27 0.28 0.36 0.24 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.17 0.17 0.22 0.17 0.14 0.16 0.14 -
P/RPS 1.81 1.37 4.47 1.67 1.42 2.06 1.10 39.41%
P/EPS 20.24 19.54 -38.60 14.53 13.46 200.00 9.86 61.58%
EY 4.94 5.12 -2.59 6.88 7.43 0.50 10.14 -38.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.43 0.33 0.28 0.32 0.28 9.31%

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