[SYCAL] QoQ TTM Result on 31-Mar-2020

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 6.19%
YoY- 289.48%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 53,212 62,012 58,254 61,896 61,388 50,437 59,029 -6.65%
PBT 1,856 7,360 8,094 8,165 7,807 5,291 4,442 -43.96%
Tax -1,324 -2,062 -2,375 -2,395 -2,378 -3,102 -2,752 -38.46%
NP 532 5,298 5,719 5,770 5,429 2,189 1,690 -53.56%
-
NP to SH 442 5,392 5,825 5,850 5,509 2,095 1,559 -56.67%
-
Tax Rate 71.34% 28.02% 29.34% 29.33% 30.46% 58.63% 61.95% -
Total Cost 52,680 56,714 52,535 56,126 55,959 48,248 57,339 -5.46%
-
Net Worth 278,729 279,187 278,937 278,812 278,187 273,691 273,025 1.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 278,729 279,187 278,937 278,812 278,187 273,691 273,025 1.38%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.00% 8.54% 9.82% 9.32% 8.84% 4.34% 2.86% -
ROE 0.16% 1.93% 2.09% 2.10% 1.98% 0.77% 0.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.78 14.90 13.99 14.87 14.75 12.11 14.18 -6.66%
EPS 0.11 1.30 1.40 1.41 1.32 0.50 0.37 -55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6695 0.6706 0.67 0.6697 0.6682 0.6574 0.6558 1.38%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.67 14.76 13.87 14.74 14.62 12.01 14.05 -6.63%
EPS 0.11 1.28 1.39 1.39 1.31 0.50 0.37 -55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6636 0.6647 0.6641 0.6638 0.6624 0.6516 0.6501 1.37%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.265 0.24 0.19 0.20 0.225 0.23 0.245 -
P/RPS 2.07 1.61 1.36 1.35 1.53 1.90 1.73 12.64%
P/EPS 249.61 18.53 13.58 14.23 17.00 45.71 65.43 143.16%
EY 0.40 5.40 7.36 7.03 5.88 2.19 1.53 -58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.28 0.30 0.34 0.35 0.37 5.30%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 26/11/20 27/08/20 30/06/20 28/02/20 26/11/19 29/08/19 -
Price 0.245 0.245 0.275 0.19 0.19 0.225 0.24 -
P/RPS 1.92 1.64 1.97 1.28 1.29 1.86 1.69 8.83%
P/EPS 230.77 18.92 19.65 13.52 14.36 44.71 64.09 134.01%
EY 0.43 5.29 5.09 7.40 6.96 2.24 1.56 -57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.41 0.28 0.28 0.34 0.37 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