[SYCAL] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -50.18%
YoY- -50.1%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 69,296 76,203 79,538 90,032 125,401 123,286 141,379 -37.80%
PBT 3,490 3,520 4,234 4,708 8,082 8,780 9,354 -48.14%
Tax -1,813 -1,688 -1,936 -1,919 -2,433 -2,604 -2,701 -23.31%
NP 1,677 1,832 2,298 2,789 5,649 6,176 6,653 -60.06%
-
NP to SH 1,602 1,819 2,237 2,533 5,084 5,518 5,424 -55.61%
-
Tax Rate 51.95% 47.95% 45.73% 40.76% 30.10% 29.66% 28.88% -
Total Cost 67,619 74,371 77,240 87,243 119,752 117,110 134,726 -36.81%
-
Net Worth 258,174 249,646 259,013 236,812 250,563 250,211 249,602 2.27%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 258,174 249,646 259,013 236,812 250,563 250,211 249,602 2.27%
NOSH 416,324 416,324 347,249 347,249 320,250 320,250 320,250 19.09%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.42% 2.40% 2.89% 3.10% 4.50% 5.01% 4.71% -
ROE 0.62% 0.73% 0.86% 1.07% 2.03% 2.21% 2.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.79 20.27 22.91 28.09 39.16 38.50 44.15 -45.41%
EPS 0.41 0.48 0.64 0.79 1.59 1.72 1.69 -61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6629 0.6639 0.7459 0.7389 0.7824 0.7813 0.7794 -10.22%
Adjusted Per Share Value based on latest NOSH - 347,249
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.64 18.30 19.10 21.63 30.12 29.61 33.96 -37.82%
EPS 0.38 0.44 0.54 0.61 1.22 1.33 1.30 -55.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6201 0.5996 0.6221 0.5688 0.6018 0.601 0.5995 2.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.245 0.245 0.25 0.245 0.275 0.33 0.37 -
P/RPS 1.38 1.21 1.09 0.87 0.70 0.86 0.84 39.18%
P/EPS 59.56 50.65 38.81 31.00 17.32 19.15 21.85 95.01%
EY 1.68 1.97 2.58 3.23 5.77 5.22 4.58 -48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.34 0.33 0.35 0.42 0.47 -14.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 25/05/17 -
Price 0.22 0.245 0.25 0.255 0.265 0.275 0.335 -
P/RPS 1.24 1.21 1.09 0.91 0.68 0.71 0.76 38.55%
P/EPS 53.48 50.65 38.81 32.26 16.69 15.96 19.78 93.96%
EY 1.87 1.97 2.58 3.10 5.99 6.27 5.06 -48.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.34 0.35 0.34 0.35 0.43 -16.16%

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