[SYCAL] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -37.17%
YoY- -80.27%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 60,613 22,143 34,711 20,570 77,028 49,356 71,734 -10.57%
PBT 3,698 1,336 1,791 2,140 3,989 4,409 4,620 -13.73%
Tax -1,092 -457 -579 -573 -302 -1,070 -708 33.31%
NP 2,606 879 1,212 1,567 3,687 3,339 3,912 -23.63%
-
NP to SH 1,973 789 938 1,376 2,190 3,200 3,524 -31.95%
-
Tax Rate 29.53% 34.21% 32.33% 26.78% 7.57% 24.27% 15.32% -
Total Cost 58,007 21,264 33,499 19,003 73,341 46,017 67,822 -9.85%
-
Net Worth 247,648 245,695 247,243 243,423 242,575 239,871 236,780 3.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 247,648 245,695 247,243 243,423 242,575 239,871 236,780 3.02%
NOSH 320,249 320,249 323,448 319,999 320,952 320,000 320,363 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.30% 3.97% 3.49% 7.62% 4.79% 6.77% 5.45% -
ROE 0.80% 0.32% 0.38% 0.57% 0.90% 1.33% 1.49% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.93 6.91 10.73 6.43 24.00 15.42 22.39 -10.54%
EPS 0.72 0.25 0.29 0.43 1.12 1.00 1.10 -24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7672 0.7644 0.7607 0.7558 0.7496 0.7391 3.04%
Adjusted Per Share Value based on latest NOSH - 319,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.56 5.32 8.34 4.94 18.50 11.86 17.23 -10.57%
EPS 0.47 0.19 0.23 0.33 0.53 0.77 0.85 -32.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5902 0.5939 0.5847 0.5827 0.5762 0.5687 3.02%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.335 0.35 0.325 0.365 0.41 0.37 0.425 -
P/RPS 1.77 5.06 3.03 5.68 1.71 2.40 1.90 -4.59%
P/EPS 54.38 142.06 112.07 84.88 60.09 37.00 38.64 25.45%
EY 1.84 0.70 0.89 1.18 1.66 2.70 2.59 -20.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.43 0.48 0.54 0.49 0.58 -18.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 27/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.35 0.35 0.335 0.355 0.38 0.45 0.36 -
P/RPS 1.85 5.06 3.12 5.52 1.58 2.92 1.61 9.65%
P/EPS 56.81 142.06 115.52 82.56 55.69 45.00 32.73 44.18%
EY 1.76 0.70 0.87 1.21 1.80 2.22 3.06 -30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.44 0.47 0.50 0.60 0.49 -5.49%

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