[SYCAL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -60.68%
YoY- 182.92%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 77,832 58,057 53,901 23,069 85,169 29,886 31,282 83.51%
PBT 4,282 4,028 3,425 4,673 3,231 3,167 2,874 30.41%
Tax -708 -426 -559 -3,722 -235 -471 -581 14.07%
NP 3,574 3,602 2,866 951 2,996 2,696 2,293 34.39%
-
NP to SH 3,599 3,465 2,694 1,194 3,037 2,680 2,187 39.34%
-
Tax Rate 16.53% 10.58% 16.32% 79.65% 7.27% 14.87% 20.22% -
Total Cost 74,258 54,455 51,035 22,118 82,173 27,190 28,989 87.10%
-
Net Worth 182,938 179,057 175,366 172,486 170,807 167,499 129,862 25.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 182,938 179,057 175,366 172,486 170,807 167,499 129,862 25.63%
NOSH 321,339 320,833 320,714 320,666 319,684 319,047 251,379 17.76%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.59% 6.20% 5.32% 4.12% 3.52% 9.02% 7.33% -
ROE 1.97% 1.94% 1.54% 0.69% 1.78% 1.60% 1.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.22 18.10 16.81 7.19 26.64 9.37 12.44 55.85%
EPS 1.12 1.08 0.84 0.62 0.95 0.84 0.87 18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.5581 0.5468 0.5379 0.5343 0.525 0.5166 6.68%
Adjusted Per Share Value based on latest NOSH - 320,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.70 13.95 12.95 5.54 20.46 7.18 7.51 83.60%
EPS 0.86 0.83 0.65 0.29 0.73 0.64 0.53 38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4394 0.4301 0.4212 0.4143 0.4103 0.4023 0.3119 25.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.32 0.18 0.18 0.16 0.17 0.20 -
P/RPS 1.28 1.77 1.07 2.50 0.60 1.81 1.61 -14.16%
P/EPS 27.68 29.63 21.43 48.34 16.84 20.24 22.99 13.16%
EY 3.61 3.38 4.67 2.07 5.94 4.94 4.35 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.33 0.33 0.30 0.32 0.39 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.295 0.305 0.24 0.155 0.18 0.17 0.17 -
P/RPS 1.22 1.69 1.43 2.15 0.68 1.81 1.37 -7.43%
P/EPS 26.34 28.24 28.57 41.63 18.95 20.24 19.54 22.00%
EY 3.80 3.54 3.50 2.40 5.28 4.94 5.12 -18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.44 0.29 0.34 0.32 0.33 35.37%

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