[SYCAL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.36%
YoY- 97.62%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 71,972 85,837 96,521 84,581 79,449 49,095 58,029 15.45%
PBT -6,081 -2,597 -5,048 -1,857 -3,105 -172,185 -176,914 -89.45%
Tax -3,131 -4,646 -2,248 -2,329 -1,786 -200 -200 526.84%
NP -9,212 -7,243 -7,296 -4,186 -4,891 -172,385 -177,114 -86.09%
-
NP to SH -9,386 -7,398 -7,428 -4,360 -4,975 -172,399 -177,078 -85.91%
-
Tax Rate - - - - - - - -
Total Cost 81,184 93,080 103,817 88,767 84,340 221,480 235,143 -50.81%
-
Net Worth 43,611 43,823 45,079 45,921 46,953 45,752 32,836 20.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 43,611 43,823 45,079 45,921 46,953 45,752 32,836 20.84%
NOSH 88,229 88,212 88,253 87,187 90,000 88,547 88,342 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -12.80% -8.44% -7.56% -4.95% -6.16% -351.13% -305.22% -
ROE -21.52% -16.88% -16.48% -9.49% -10.60% -376.81% -539.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.57 97.31 109.37 97.01 88.28 55.44 65.69 15.54%
EPS -10.64 -8.39 -8.42 -5.00 -5.53 -194.70 -200.44 -85.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.4968 0.5108 0.5267 0.5217 0.5167 0.3717 20.95%
Adjusted Per Share Value based on latest NOSH - 87,187
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.29 20.62 23.18 20.32 19.08 11.79 13.94 15.45%
EPS -2.25 -1.78 -1.78 -1.05 -1.19 -41.41 -42.53 -85.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1053 0.1083 0.1103 0.1128 0.1099 0.0789 20.85%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.30 0.36 0.45 0.38 0.33 0.37 0.39 -
P/RPS 0.37 0.37 0.41 0.39 0.37 0.67 0.59 -26.75%
P/EPS -2.82 -4.29 -5.35 -7.60 -5.97 -0.19 -0.19 504.93%
EY -35.46 -23.30 -18.70 -13.16 -16.75 -526.21 -513.96 -83.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.88 0.72 0.63 0.72 1.05 -30.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.34 0.34 0.42 0.45 0.42 0.29 0.44 -
P/RPS 0.42 0.35 0.38 0.46 0.48 0.52 0.67 -26.77%
P/EPS -3.20 -4.05 -4.99 -9.00 -7.60 -0.15 -0.22 496.84%
EY -31.29 -24.67 -20.04 -11.11 -13.16 -671.37 -455.56 -83.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.82 0.85 0.81 0.56 1.18 -30.09%

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