[SYCAL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 65.53%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 46,644 33,566 45,325 25,204 23,310 18,792 17,879 89.18%
PBT -4,769 -5,387 -4,364 -5,774 -16,847 -5,841 -6,359 -17.41%
Tax 223 -229 -180 -48 -45 -25 -107 -
NP -4,546 -5,616 -4,544 -5,822 -16,892 -5,866 -6,466 -20.88%
-
NP to SH -4,546 -5,616 -4,544 -5,822 -16,892 -5,866 -6,466 -20.88%
-
Tax Rate - - - - - - - -
Total Cost 51,190 39,182 49,869 31,026 40,202 24,658 24,345 63.90%
-
Net Worth -212,840 -208,231 -202,549 -197,919 -192,133 -175,249 -169,358 16.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -212,840 -208,231 -202,549 -197,919 -192,133 -175,249 -169,358 16.40%
NOSH 47,757 47,795 47,781 47,760 47,768 47,768 47,790 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.75% -16.73% -10.03% -23.10% -72.47% -31.22% -36.17% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 97.67 70.23 94.86 52.77 48.80 39.34 37.41 89.27%
EPS -9.51 -11.75 -9.51 -12.19 -35.36 -12.28 -13.53 -20.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.4567 -4.3567 -4.2391 -4.144 -4.0222 -3.6687 -3.5438 16.46%
Adjusted Per Share Value based on latest NOSH - 47,760
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.11 7.99 10.79 6.00 5.55 4.47 4.26 89.13%
EPS -1.08 -1.34 -1.08 -1.39 -4.02 -1.40 -1.54 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5068 -0.4958 -0.4823 -0.4712 -0.4575 -0.4173 -0.4032 16.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.28 0.29 0.43 0.37 0.36 0.34 0.36 -
P/RPS 0.29 0.41 0.45 0.70 0.74 0.86 0.96 -54.88%
P/EPS -2.94 -2.47 -4.52 -3.04 -1.02 -2.77 -2.66 6.88%
EY -34.00 -40.52 -22.12 -32.95 -98.23 -36.12 -37.58 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 0.20 0.29 0.35 0.25 0.37 0.31 0.31 -
P/RPS 0.20 0.41 0.37 0.47 0.76 0.79 0.83 -61.17%
P/EPS -2.10 -2.47 -3.68 -2.05 -1.05 -2.52 -2.29 -5.59%
EY -47.59 -40.52 -27.17 -48.76 -95.57 -39.61 -43.65 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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