[SYCAL] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 67.98%
YoY- 419.39%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 93,861 84,918 79,826 79,139 60,719 64,469 66,947 25.18%
PBT 4,303 3,866 3,072 2,250 1,922 1,579 2,079 62.19%
Tax -2,063 -2,078 -1,779 -1,245 -1,241 -1,339 -1,596 18.60%
NP 2,240 1,788 1,293 1,005 681 240 483 177.32%
-
NP to SH 2,090 1,736 1,212 939 559 73 270 289.85%
-
Tax Rate 47.94% 53.75% 57.91% 55.33% 64.57% 84.80% 76.77% -
Total Cost 91,621 83,130 78,533 78,134 60,038 64,229 66,464 23.78%
-
Net Worth 279,686 279,270 279,020 278,104 277,896 277,854 279,187 0.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 279,686 279,270 279,020 278,104 277,896 277,854 279,187 0.11%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.39% 2.11% 1.62% 1.27% 1.12% 0.37% 0.72% -
ROE 0.75% 0.62% 0.43% 0.34% 0.20% 0.03% 0.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.55 20.40 19.17 19.01 14.58 15.49 16.08 25.21%
EPS 0.50 0.42 0.29 0.23 0.13 0.02 0.06 309.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6718 0.6708 0.6702 0.668 0.6675 0.6674 0.6706 0.11%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.35 20.22 19.01 18.84 14.46 15.35 15.94 25.19%
EPS 0.50 0.41 0.29 0.22 0.13 0.02 0.06 309.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6659 0.6649 0.6643 0.6622 0.6617 0.6616 0.6647 0.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.18 0.175 0.18 0.18 0.175 0.195 0.205 -
P/RPS 0.80 0.86 0.94 0.95 1.20 1.26 1.27 -26.45%
P/EPS 35.86 41.97 61.83 79.81 130.33 1,112.10 316.10 -76.47%
EY 2.79 2.38 1.62 1.25 0.77 0.09 0.32 321.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.27 0.26 0.29 0.31 -8.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 27/05/22 24/02/22 30/11/21 30/09/21 -
Price 0.18 0.18 0.185 0.17 0.175 0.21 0.195 -
P/RPS 0.80 0.88 0.96 0.89 1.20 1.36 1.21 -24.04%
P/EPS 35.86 43.17 63.55 75.37 130.33 1,197.65 300.68 -75.67%
EY 2.79 2.32 1.57 1.33 0.77 0.08 0.33 313.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.28 0.25 0.26 0.31 0.29 -4.63%

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