[SYCAL] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -166.52%
YoY- -105.03%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 60,719 64,469 66,947 43,031 53,212 62,012 58,254 2.79%
PBT 1,922 1,579 2,079 814 1,856 7,360 8,094 -61.55%
Tax -1,241 -1,339 -1,596 -1,023 -1,324 -2,062 -2,375 -35.04%
NP 681 240 483 -209 532 5,298 5,719 -75.70%
-
NP to SH 559 73 270 -294 442 5,392 5,825 -78.94%
-
Tax Rate 64.57% 84.80% 76.77% 125.68% 71.34% 28.02% 29.34% -
Total Cost 60,038 64,229 66,464 43,240 52,680 56,714 52,535 9.28%
-
Net Worth 277,896 277,854 279,187 278,521 278,729 279,187 278,937 -0.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 277,896 277,854 279,187 278,521 278,729 279,187 278,937 -0.24%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.12% 0.37% 0.72% -0.49% 1.00% 8.54% 9.82% -
ROE 0.20% 0.03% 0.10% -0.11% 0.16% 1.93% 2.09% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.58 15.49 16.08 10.34 12.78 14.90 13.99 2.78%
EPS 0.13 0.02 0.06 -0.07 0.11 1.30 1.40 -79.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6674 0.6706 0.669 0.6695 0.6706 0.67 -0.24%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.46 15.35 15.94 10.25 12.67 14.76 13.87 2.80%
EPS 0.13 0.02 0.06 -0.07 0.11 1.28 1.39 -79.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.6616 0.6647 0.6631 0.6636 0.6647 0.6641 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.175 0.195 0.205 0.245 0.265 0.24 0.19 -
P/RPS 1.20 1.26 1.27 2.37 2.07 1.61 1.36 -7.98%
P/EPS 130.33 1,112.10 316.10 -346.94 249.61 18.53 13.58 349.75%
EY 0.77 0.09 0.32 -0.29 0.40 5.40 7.36 -77.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.37 0.40 0.36 0.28 -4.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 30/09/21 28/05/21 31/03/21 26/11/20 27/08/20 -
Price 0.175 0.21 0.195 0.20 0.245 0.245 0.275 -
P/RPS 1.20 1.36 1.21 1.93 1.92 1.64 1.97 -28.07%
P/EPS 130.33 1,197.65 300.68 -283.21 230.77 18.92 19.65 251.79%
EY 0.77 0.08 0.33 -0.35 0.43 5.29 5.09 -71.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.29 0.30 0.37 0.37 0.41 -26.12%

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