[SYCAL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.03%
YoY- -22.99%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 150,739 127,405 112,631 85,185 81,169 84,594 84,309 47.15%
PBT -20,294 -32,372 -32,826 -34,821 -35,527 -23,450 -26,105 -15.41%
Tax -234 -502 -298 -225 -245 -194 -117 58.53%
NP -20,528 -32,874 -33,124 -35,046 -35,772 -23,644 -26,222 -15.02%
-
NP to SH -20,528 -32,874 -33,124 -35,046 -35,772 -23,644 -26,222 -15.02%
-
Tax Rate - - - - - - - -
Total Cost 171,267 160,279 145,755 120,231 116,941 108,238 110,531 33.79%
-
Net Worth -212,840 -208,231 -202,549 -197,919 -192,133 -175,249 -169,358 16.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -212,840 -208,231 -202,549 -197,919 -192,133 -175,249 -169,358 16.40%
NOSH 47,757 47,795 47,781 47,760 47,768 47,768 47,790 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -13.62% -25.80% -29.41% -41.14% -44.07% -27.95% -31.10% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 315.63 266.56 235.72 178.36 169.92 177.09 176.42 47.21%
EPS -42.98 -68.78 -69.32 -73.38 -74.89 -49.50 -54.87 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.4567 -4.3567 -4.2391 -4.144 -4.0222 -3.6687 -3.5438 16.46%
Adjusted Per Share Value based on latest NOSH - 47,760
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.89 30.33 26.82 20.28 19.33 20.14 20.07 47.17%
EPS -4.89 -7.83 -7.89 -8.34 -8.52 -5.63 -6.24 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5068 -0.4958 -0.4823 -0.4712 -0.4575 -0.4173 -0.4032 16.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.28 0.29 0.43 0.37 0.36 0.34 0.36 -
P/RPS 0.09 0.11 0.18 0.21 0.21 0.19 0.20 -41.19%
P/EPS -0.65 -0.42 -0.62 -0.50 -0.48 -0.69 -0.66 -1.00%
EY -153.51 -237.17 -161.22 -198.32 -208.02 -145.58 -152.41 0.47%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 0.20 0.29 0.35 0.25 0.37 0.31 0.31 -
P/RPS 0.06 0.11 0.15 0.14 0.22 0.18 0.18 -51.82%
P/EPS -0.47 -0.42 -0.50 -0.34 -0.49 -0.63 -0.56 -10.99%
EY -214.92 -237.17 -198.07 -293.51 -202.40 -159.67 -177.00 13.77%
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