[SYCAL] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 20.39%
YoY- 273.88%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 285,781 71,686 85,873 93,861 84,918 79,826 79,139 135.19%
PBT 3,769 3,992 3,720 4,303 3,866 3,072 2,250 41.00%
Tax -2,036 -2,216 -1,776 -2,063 -2,078 -1,779 -1,245 38.76%
NP 1,733 1,776 1,944 2,240 1,788 1,293 1,005 43.75%
-
NP to SH 1,235 1,613 1,774 2,090 1,736 1,212 939 20.02%
-
Tax Rate 54.02% 55.51% 47.74% 47.94% 53.75% 57.91% 55.33% -
Total Cost 284,048 69,910 83,929 91,621 83,130 78,533 78,134 136.24%
-
Net Worth 280,103 279,853 279,561 279,686 279,270 279,020 278,104 0.47%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 280,103 279,853 279,561 279,686 279,270 279,020 278,104 0.47%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.61% 2.48% 2.26% 2.39% 2.11% 1.62% 1.27% -
ROE 0.44% 0.58% 0.63% 0.75% 0.62% 0.43% 0.34% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 68.64 17.22 20.63 22.55 20.40 19.17 19.01 135.17%
EPS 0.30 0.39 0.43 0.50 0.42 0.29 0.23 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6728 0.6722 0.6715 0.6718 0.6708 0.6702 0.668 0.47%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 68.04 17.07 20.45 22.35 20.22 19.01 18.84 135.20%
EPS 0.29 0.38 0.42 0.50 0.41 0.29 0.22 20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6669 0.6663 0.6656 0.6659 0.6649 0.6643 0.6622 0.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.195 0.18 0.185 0.18 0.175 0.18 0.18 -
P/RPS 0.28 1.05 0.90 0.80 0.86 0.94 0.95 -55.67%
P/EPS 65.74 46.46 43.42 35.86 41.97 61.83 79.81 -12.11%
EY 1.52 2.15 2.30 2.79 2.38 1.62 1.25 13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.27 0.26 0.27 0.27 4.87%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 30/05/23 27/02/23 30/11/22 30/08/22 27/05/22 -
Price 0.195 0.195 0.18 0.18 0.18 0.185 0.17 -
P/RPS 0.28 1.13 0.87 0.80 0.88 0.96 0.89 -53.71%
P/EPS 65.74 50.33 42.24 35.86 43.17 63.55 75.37 -8.70%
EY 1.52 1.99 2.37 2.79 2.32 1.57 1.33 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.27 0.27 0.27 0.28 0.25 10.39%

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