[SYCAL] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 169,406 83,637 107,064 56,502 85,105 33,810 93,437 10.41%
PBT 13,945 5,923 3,026 -4,095 -3,047 -170,588 -29,230 -
Tax -5,009 -1,243 -885 -2,137 -2,926 -200 0 -
NP 8,936 4,680 2,141 -6,232 -5,973 -170,788 -29,230 -
-
NP to SH 9,098 4,484 2,637 -6,017 -6,072 -170,814 -29,222 -
-
Tax Rate 35.92% 20.99% 29.25% - - - - -
Total Cost 160,470 78,957 104,923 62,734 91,078 204,598 122,667 4.57%
-
Net Worth 172,198 128,045 124,083 42,301 44,409 32,824 -294,632 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,198 128,045 124,083 42,301 44,409 32,824 -294,632 -
NOSH 320,130 251,910 251,333 88,274 88,323 88,307 47,779 37.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.27% 5.60% 2.00% -11.03% -7.02% -505.14% -31.28% -
ROE 5.28% 3.50% 2.13% -14.22% -13.67% -520.39% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.92 33.20 42.60 64.01 96.36 38.29 195.56 -19.55%
EPS 3.09 1.78 0.81 -6.81 -6.88 -193.43 -61.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.5083 0.4937 0.4792 0.5028 0.3717 -6.1665 -
Adjusted Per Share Value based on latest NOSH - 88,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.69 20.09 25.72 13.57 20.44 8.12 22.44 10.41%
EPS 2.19 1.08 0.63 -1.45 -1.46 -41.03 -7.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4136 0.3076 0.298 0.1016 0.1067 0.0788 -0.7077 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.18 0.20 0.12 0.30 0.45 0.39 0.14 -
P/RPS 0.34 0.60 0.28 0.47 0.47 1.02 0.00 -
P/EPS 6.33 11.24 11.44 -4.40 -6.55 -0.20 0.00 -
EY 15.79 8.90 8.74 -22.72 -15.28 -495.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.24 0.63 0.89 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.155 0.22 0.14 0.32 0.42 0.44 0.17 -
P/RPS 0.29 0.66 0.33 0.50 0.44 1.15 0.00 -
P/EPS 5.45 12.36 13.34 -4.69 -6.11 -0.23 0.00 -
EY 18.34 8.09 7.49 -21.30 -16.37 -439.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.28 0.67 0.84 1.18 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