[SYCAL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.71%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 82,285 68,760 81,123 97,916 103,770 133,130 137,059 -28.76%
PBT -29,856 -24,648 -23,272 -22,044 -22,248 -22,085 -21,627 23.90%
Tax -156 -225 -428 -558 -516 -189 -215 -19.20%
NP -30,012 -24,873 -23,700 -22,602 -22,764 -22,274 -21,842 23.52%
-
NP to SH -29,745 -24,821 -23,659 -22,602 -22,764 -22,274 -21,842 22.79%
-
Tax Rate - - - - - - - -
Total Cost 112,297 93,633 104,823 120,518 126,534 155,404 158,901 -20.60%
-
Net Worth -265,508 -255,489 -242,553 -241,571 234,020 -230,636 -224,682 11.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -265,508 -255,489 -242,553 -241,571 234,020 -230,636 -224,682 11.73%
NOSH 47,799 47,779 46,678 47,792 47,795 47,772 47,792 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -36.47% -36.17% -29.21% -23.08% -21.94% -16.73% -15.94% -
ROE 0.00% 0.00% 0.00% 0.00% -9.73% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 172.15 143.91 173.79 204.88 217.11 278.67 286.78 -28.77%
EPS -62.23 -51.95 -50.69 -47.29 -47.63 -46.63 -45.70 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.5546 -5.3472 -5.1963 -5.0546 4.8963 -4.8278 -4.7012 11.72%
Adjusted Per Share Value based on latest NOSH - 47,792
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.76 16.52 19.49 23.52 24.93 31.98 32.92 -28.77%
EPS -7.14 -5.96 -5.68 -5.43 -5.47 -5.35 -5.25 22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6377 -0.6137 -0.5826 -0.5802 0.5621 -0.554 -0.5397 11.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.23 0.22 0.21 0.19 0.25 0.27 0.28 -
P/RPS 0.13 0.15 0.12 0.09 0.12 0.10 0.10 19.05%
P/EPS -0.37 -0.42 -0.41 -0.40 -0.52 -0.58 -0.61 -28.27%
EY -270.56 -236.13 -241.36 -248.91 -190.51 -172.69 -163.22 39.93%
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 0.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.23 0.26 0.20 0.19 0.21 0.24 0.25 -
P/RPS 0.13 0.18 0.12 0.09 0.10 0.09 0.09 27.69%
P/EPS -0.37 -0.50 -0.39 -0.40 -0.44 -0.51 -0.55 -23.16%
EY -270.56 -199.80 -253.43 -248.91 -226.80 -194.27 -182.81 29.77%
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 0.04 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