[SYCAL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -535.41%
YoY- -659.75%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 49,095 58,029 58,953 65,712 85,993 93,437 100,293 -37.86%
PBT -172,185 -176,914 -183,691 -190,998 -30,126 -29,230 -25,961 252.60%
Tax -200 -200 0 0 0 -11 385 -
NP -172,385 -177,114 -183,691 -190,998 -30,126 -29,241 -25,576 256.40%
-
NP to SH -172,399 -177,078 -183,541 -190,909 -30,045 -29,222 -25,622 255.99%
-
Tax Rate - - - - - - - -
Total Cost 221,480 235,143 242,644 256,710 116,119 122,678 125,869 45.70%
-
Net Worth 45,752 32,836 33,653 24,176 -308,937 -294,631 -285,033 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 45,752 32,836 33,653 24,176 -308,937 -294,631 -285,033 -
NOSH 88,547 88,342 88,421 63,306 47,780 47,779 47,791 50.79%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -351.13% -305.22% -311.59% -290.66% -35.03% -31.29% -25.50% -
ROE -376.81% -539.26% -545.39% -789.64% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.44 65.69 66.67 103.80 179.98 195.56 209.86 -58.79%
EPS -194.70 -200.44 -207.58 -301.57 -62.88 -61.16 -53.61 136.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5167 0.3717 0.3806 0.3819 -6.4658 -6.1665 -5.9641 -
Adjusted Per Share Value based on latest NOSH - 63,306
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.69 13.82 14.04 15.65 20.47 22.25 23.88 -37.85%
EPS -41.05 -42.16 -43.70 -45.45 -7.15 -6.96 -6.10 256.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1089 0.0782 0.0801 0.0576 -0.7356 -0.7015 -0.6787 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.37 0.39 0.59 0.67 0.20 0.14 0.21 -
P/RPS 0.67 0.59 0.88 0.65 0.11 0.07 0.10 254.98%
P/EPS -0.19 -0.19 -0.28 -0.22 -0.32 -0.23 -0.39 -38.05%
EY -526.21 -513.96 -351.82 -450.10 -314.41 -436.86 -255.30 61.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.05 1.55 1.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 24/05/07 28/02/07 29/11/06 -
Price 0.29 0.44 0.46 0.60 0.44 0.17 0.19 -
P/RPS 0.52 0.67 0.69 0.58 0.24 0.09 0.09 221.64%
P/EPS -0.15 -0.22 -0.22 -0.20 -0.70 -0.28 -0.35 -43.12%
EY -671.37 -455.56 -451.25 -502.61 -142.91 -359.77 -282.17 78.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.18 1.21 1.57 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