[SYCAL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.4%
YoY- 95.71%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,498 72,683 71,972 85,837 96,521 84,581 79,449 0.87%
PBT -5,359 -8,234 -6,081 -2,597 -5,048 -1,857 -3,105 43.74%
Tax -2,483 -2,934 -3,131 -4,646 -2,248 -2,329 -1,786 24.49%
NP -7,842 -11,168 -9,212 -7,243 -7,296 -4,186 -4,891 36.87%
-
NP to SH -7,279 -10,927 -9,386 -7,398 -7,428 -4,360 -4,975 28.79%
-
Tax Rate - - - - - - - -
Total Cost 88,340 83,851 81,184 93,080 103,817 88,767 84,340 3.12%
-
Net Worth 42,355 43,437 43,611 43,823 45,079 45,921 46,953 -6.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 42,355 43,437 43,611 43,823 45,079 45,921 46,953 -6.62%
NOSH 88,333 88,251 88,229 88,212 88,253 87,187 90,000 -1.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.74% -15.37% -12.80% -8.44% -7.56% -4.95% -6.16% -
ROE -17.19% -25.16% -21.52% -16.88% -16.48% -9.49% -10.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 91.13 82.36 81.57 97.31 109.37 97.01 88.28 2.13%
EPS -8.24 -12.38 -10.64 -8.39 -8.42 -5.00 -5.53 30.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4795 0.4922 0.4943 0.4968 0.5108 0.5267 0.5217 -5.45%
Adjusted Per Share Value based on latest NOSH - 88,212
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.34 17.46 17.29 20.62 23.18 20.32 19.08 0.90%
EPS -1.75 -2.62 -2.25 -1.78 -1.78 -1.05 -1.19 29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.1043 0.1048 0.1053 0.1083 0.1103 0.1128 -6.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.34 0.30 0.36 0.45 0.38 0.33 -
P/RPS 0.33 0.41 0.37 0.37 0.41 0.39 0.37 -7.32%
P/EPS -3.64 -2.75 -2.82 -4.29 -5.35 -7.60 -5.97 -28.03%
EY -27.47 -36.42 -35.46 -23.30 -18.70 -13.16 -16.75 38.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.61 0.72 0.88 0.72 0.63 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.32 0.30 0.34 0.34 0.42 0.45 0.42 -
P/RPS 0.35 0.36 0.42 0.35 0.38 0.46 0.48 -18.94%
P/EPS -3.88 -2.42 -3.20 -4.05 -4.99 -9.00 -7.60 -36.04%
EY -25.75 -41.27 -31.29 -24.67 -20.04 -11.11 -13.16 56.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.69 0.68 0.82 0.85 0.81 -11.85%

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