[SYCAL] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 102.45%
YoY- 510.22%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 118,661 89,991 66,614 102,536 77,832 58,057 53,901 69.14%
PBT 7,637 5,835 5,111 6,998 4,282 4,028 3,425 70.59%
Tax -1,397 -1,014 -957 937 -708 -426 -559 84.05%
NP 6,240 4,821 4,154 7,935 3,574 3,602 2,866 67.90%
-
NP to SH 6,065 4,739 3,786 7,286 3,599 3,465 2,694 71.68%
-
Tax Rate 18.29% 17.38% 18.72% -13.39% 16.53% 10.58% 16.32% -
Total Cost 112,421 85,170 62,460 94,601 74,258 54,455 51,035 69.21%
-
Net Worth 205,471 198,781 194,369 189,900 182,938 179,057 175,366 11.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 205,471 198,781 194,369 189,900 182,938 179,057 175,366 11.12%
NOSH 320,899 320,202 320,847 320,344 321,339 320,833 320,714 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.26% 5.36% 6.24% 7.74% 4.59% 6.20% 5.32% -
ROE 2.95% 2.38% 1.95% 3.84% 1.97% 1.94% 1.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.98 28.10 20.76 32.01 24.22 18.10 16.81 69.06%
EPS 1.89 1.48 1.18 2.39 1.12 1.08 0.84 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6403 0.6208 0.6058 0.5928 0.5693 0.5581 0.5468 11.08%
Adjusted Per Share Value based on latest NOSH - 320,344
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.50 21.62 16.00 24.63 18.70 13.95 12.95 69.11%
EPS 1.46 1.14 0.91 1.75 0.86 0.83 0.65 71.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4935 0.4775 0.4669 0.4561 0.4394 0.4301 0.4212 11.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.445 0.40 0.31 0.28 0.31 0.32 0.18 -
P/RPS 1.20 1.42 1.49 0.87 1.28 1.77 1.07 7.93%
P/EPS 23.54 27.03 26.27 12.31 27.68 29.63 21.43 6.45%
EY 4.25 3.70 3.81 8.12 3.61 3.38 4.67 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.51 0.47 0.54 0.57 0.33 63.44%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.395 0.405 0.415 0.28 0.295 0.305 0.24 -
P/RPS 1.07 1.44 2.00 0.87 1.22 1.69 1.43 -17.56%
P/EPS 20.90 27.36 35.17 12.31 26.34 28.24 28.57 -18.79%
EY 4.78 3.65 2.84 8.12 3.80 3.54 3.50 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.69 0.47 0.52 0.55 0.44 25.66%

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