[SYCAL] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -51.29%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 127,405 112,631 85,185 81,169 84,594 84,309 78,791 37.72%
PBT -32,372 -32,826 -34,821 -35,527 -23,450 -26,105 -28,474 8.92%
Tax -502 -298 -225 -245 -194 -117 8,718 -
NP -32,874 -33,124 -35,046 -35,772 -23,644 -26,222 -19,756 40.37%
-
NP to SH -32,874 -33,124 -35,046 -35,772 -23,644 -26,222 -28,495 9.98%
-
Tax Rate - - - - - - - -
Total Cost 160,279 145,755 120,231 116,941 108,238 110,531 98,547 38.25%
-
Net Worth -208,231 -202,549 -197,919 -192,133 -175,249 -169,358 -162,845 17.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -208,231 -202,549 -197,919 -192,133 -175,249 -169,358 -162,845 17.79%
NOSH 47,795 47,781 47,760 47,768 47,768 47,790 47,760 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -25.80% -29.41% -41.14% -44.07% -27.95% -31.10% -25.07% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 266.56 235.72 178.36 169.92 177.09 176.42 164.97 37.65%
EPS -68.78 -69.32 -73.38 -74.89 -49.50 -54.87 -59.66 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.3567 -4.2391 -4.144 -4.0222 -3.6687 -3.5438 -3.4096 17.73%
Adjusted Per Share Value based on latest NOSH - 47,768
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.60 27.05 20.46 19.50 20.32 20.25 18.93 37.69%
EPS -7.90 -7.96 -8.42 -8.59 -5.68 -6.30 -6.84 10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5002 -0.4865 -0.4754 -0.4615 -0.4209 -0.4068 -0.3911 17.80%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.29 0.43 0.37 0.36 0.34 0.36 0.33 -
P/RPS 0.11 0.18 0.21 0.21 0.19 0.20 0.20 -32.84%
P/EPS -0.42 -0.62 -0.50 -0.48 -0.69 -0.66 -0.55 -16.44%
EY -237.17 -161.22 -198.32 -208.02 -145.58 -152.41 -180.79 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 -
Price 0.29 0.35 0.25 0.37 0.31 0.31 0.33 -
P/RPS 0.11 0.15 0.14 0.22 0.18 0.18 0.20 -32.84%
P/EPS -0.42 -0.50 -0.34 -0.49 -0.63 -0.56 -0.55 -16.44%
EY -237.17 -198.07 -293.51 -202.40 -159.67 -177.00 -180.79 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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