[SYCAL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 76.96%
YoY- 87.12%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 121,339 117,282 107,064 99,010 79,126 74,700 80,498 31.56%
PBT 11,836 6,273 3,026 -1,784 -7,299 -7,052 -5,359 -
Tax -2,348 -1,525 -885 -549 -120 -191 -2,483 -3.66%
NP 9,488 4,748 2,141 -2,333 -7,419 -7,243 -7,842 -
-
NP to SH 9,839 5,952 3,420 -1,407 -6,108 -6,690 -7,279 -
-
Tax Rate 19.84% 24.31% 29.25% - - - - -
Total Cost 111,851 112,534 104,923 101,343 86,545 81,943 88,340 17.08%
-
Net Worth 127,085 129,858 123,998 116,723 113,787 40,065 42,355 108.44%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 127,085 129,858 123,998 116,723 113,787 40,065 42,355 108.44%
NOSH 252,403 262,500 251,160 252,867 252,469 88,288 88,333 101.75%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.82% 4.05% 2.00% -2.36% -9.38% -9.70% -9.74% -
ROE 7.74% 4.58% 2.76% -1.21% -5.37% -16.70% -17.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.07 44.68 42.63 39.15 31.34 84.61 91.13 -34.79%
EPS 3.90 2.27 1.36 -0.56 -2.42 -7.58 -8.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5035 0.4947 0.4937 0.4616 0.4507 0.4538 0.4795 3.31%
Adjusted Per Share Value based on latest NOSH - 252,867
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.89 27.92 25.49 23.57 18.84 17.79 19.17 31.54%
EPS 2.34 1.42 0.81 -0.33 -1.45 -1.59 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3026 0.3092 0.2952 0.2779 0.2709 0.0954 0.1008 108.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.18 0.12 0.12 0.18 0.28 0.30 -
P/RPS 0.29 0.40 0.28 0.31 0.57 0.33 0.33 -8.27%
P/EPS 3.59 7.94 8.81 -21.57 -7.44 -3.70 -3.64 -
EY 27.84 12.60 11.35 -4.64 -13.44 -27.06 -27.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.24 0.26 0.40 0.62 0.63 -41.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.14 0.16 0.14 0.11 0.11 0.20 0.32 -
P/RPS 0.29 0.36 0.33 0.28 0.35 0.24 0.35 -11.81%
P/EPS 3.59 7.06 10.28 -19.77 -4.55 -2.64 -3.88 -
EY 27.84 14.17 9.73 -5.06 -21.99 -37.89 -25.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.28 0.24 0.24 0.44 0.67 -44.19%

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