[SYCAL] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 665.75%
YoY- 26.47%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 84,918 79,826 79,139 60,719 64,469 66,947 43,031 57.26%
PBT 3,866 3,072 2,250 1,922 1,579 2,079 814 182.27%
Tax -2,078 -1,779 -1,245 -1,241 -1,339 -1,596 -1,023 60.32%
NP 1,788 1,293 1,005 681 240 483 -209 -
-
NP to SH 1,736 1,212 939 559 73 270 -294 -
-
Tax Rate 53.75% 57.91% 55.33% 64.57% 84.80% 76.77% 125.68% -
Total Cost 83,130 78,533 78,134 60,038 64,229 66,464 43,240 54.55%
-
Net Worth 279,270 279,020 278,104 277,896 277,854 279,187 278,521 0.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 279,270 279,020 278,104 277,896 277,854 279,187 278,521 0.17%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.11% 1.62% 1.27% 1.12% 0.37% 0.72% -0.49% -
ROE 0.62% 0.43% 0.34% 0.20% 0.03% 0.10% -0.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.40 19.17 19.01 14.58 15.49 16.08 10.34 57.23%
EPS 0.42 0.29 0.23 0.13 0.02 0.06 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.6702 0.668 0.6675 0.6674 0.6706 0.669 0.17%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.22 19.01 18.84 14.46 15.35 15.94 10.25 57.22%
EPS 0.41 0.29 0.22 0.13 0.02 0.06 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6649 0.6643 0.6622 0.6617 0.6616 0.6647 0.6631 0.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.18 0.18 0.175 0.195 0.205 0.245 -
P/RPS 0.86 0.94 0.95 1.20 1.26 1.27 2.37 -49.09%
P/EPS 41.97 61.83 79.81 130.33 1,112.10 316.10 -346.94 -
EY 2.38 1.62 1.25 0.77 0.09 0.32 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.26 0.29 0.31 0.37 -20.94%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 27/05/22 24/02/22 30/11/21 30/09/21 28/05/21 -
Price 0.18 0.185 0.17 0.175 0.21 0.195 0.20 -
P/RPS 0.88 0.96 0.89 1.20 1.36 1.21 1.93 -40.73%
P/EPS 43.17 63.55 75.37 130.33 1,197.65 300.68 -283.21 -
EY 2.32 1.57 1.33 0.77 0.08 0.33 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.25 0.26 0.31 0.29 0.30 -6.77%

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