[SYCAL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 125.63%
YoY- 23.18%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 102,536 77,832 58,057 53,901 23,069 85,169 29,886 126.96%
PBT 6,998 4,282 4,028 3,425 4,673 3,231 3,167 69.40%
Tax 937 -708 -426 -559 -3,722 -235 -471 -
NP 7,935 3,574 3,602 2,866 951 2,996 2,696 104.97%
-
NP to SH 7,286 3,599 3,465 2,694 1,194 3,037 2,680 94.43%
-
Tax Rate -13.39% 16.53% 10.58% 16.32% 79.65% 7.27% 14.87% -
Total Cost 94,601 74,258 54,455 51,035 22,118 82,173 27,190 129.08%
-
Net Worth 189,900 182,938 179,057 175,366 172,486 170,807 167,499 8.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 189,900 182,938 179,057 175,366 172,486 170,807 167,499 8.70%
NOSH 320,344 321,339 320,833 320,714 320,666 319,684 319,047 0.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.74% 4.59% 6.20% 5.32% 4.12% 3.52% 9.02% -
ROE 3.84% 1.97% 1.94% 1.54% 0.69% 1.78% 1.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.01 24.22 18.10 16.81 7.19 26.64 9.37 126.32%
EPS 2.39 1.12 1.08 0.84 0.62 0.95 0.84 100.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5928 0.5693 0.5581 0.5468 0.5379 0.5343 0.525 8.41%
Adjusted Per Share Value based on latest NOSH - 320,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.41 18.53 13.82 12.83 5.49 20.28 7.12 126.85%
EPS 1.73 0.86 0.83 0.64 0.28 0.72 0.64 93.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4521 0.4356 0.4263 0.4175 0.4107 0.4067 0.3988 8.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.28 0.31 0.32 0.18 0.18 0.16 0.17 -
P/RPS 0.87 1.28 1.77 1.07 2.50 0.60 1.81 -38.55%
P/EPS 12.31 27.68 29.63 21.43 48.34 16.84 20.24 -28.15%
EY 8.12 3.61 3.38 4.67 2.07 5.94 4.94 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.57 0.33 0.33 0.30 0.32 29.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.28 0.295 0.305 0.24 0.155 0.18 0.17 -
P/RPS 0.87 1.22 1.69 1.43 2.15 0.68 1.81 -38.55%
P/EPS 12.31 26.34 28.24 28.57 41.63 18.95 20.24 -28.15%
EY 8.12 3.80 3.54 3.50 2.40 5.28 4.94 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.44 0.29 0.34 0.32 29.12%

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