[SYCAL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.2%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 68,760 81,123 97,916 103,770 133,130 137,059 149,799 -40.46%
PBT -24,648 -23,272 -22,044 -22,248 -22,085 -21,627 -20,405 13.40%
Tax -225 -428 -558 -516 -189 -215 -265 -10.32%
NP -24,873 -23,700 -22,602 -22,764 -22,274 -21,842 -20,670 13.12%
-
NP to SH -24,821 -23,659 -22,602 -22,764 -22,274 -21,842 -20,670 12.96%
-
Tax Rate - - - - - - - -
Total Cost 93,633 104,823 120,518 126,534 155,404 158,901 170,469 -32.90%
-
Net Worth -255,489 -242,553 -241,571 234,020 -230,636 -224,682 -218,942 10.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -255,489 -242,553 -241,571 234,020 -230,636 -224,682 -218,942 10.82%
NOSH 47,779 46,678 47,792 47,795 47,772 47,792 47,788 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -36.17% -29.21% -23.08% -21.94% -16.73% -15.94% -13.80% -
ROE 0.00% 0.00% 0.00% -9.73% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 143.91 173.79 204.88 217.11 278.67 286.78 313.46 -40.45%
EPS -51.95 -50.69 -47.29 -47.63 -46.63 -45.70 -43.25 12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.3472 -5.1963 -5.0546 4.8963 -4.8278 -4.7012 -4.5815 10.84%
Adjusted Per Share Value based on latest NOSH - 47,795
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.52 19.49 23.52 24.93 31.98 32.92 35.98 -40.45%
EPS -5.96 -5.68 -5.43 -5.47 -5.35 -5.25 -4.96 13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6137 -0.5826 -0.5802 0.5621 -0.554 -0.5397 -0.5259 10.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.22 0.21 0.19 0.25 0.27 0.28 0.25 -
P/RPS 0.15 0.12 0.09 0.12 0.10 0.10 0.08 51.99%
P/EPS -0.42 -0.41 -0.40 -0.52 -0.58 -0.61 -0.58 -19.34%
EY -236.13 -241.36 -248.91 -190.51 -172.69 -163.22 -173.01 23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.26 0.20 0.19 0.21 0.24 0.25 0.25 -
P/RPS 0.18 0.12 0.09 0.10 0.09 0.09 0.08 71.62%
P/EPS -0.50 -0.39 -0.40 -0.44 -0.51 -0.55 -0.58 -9.41%
EY -199.80 -253.43 -248.91 -226.80 -194.27 -182.81 -173.01 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.04 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