[SYCAL] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 54.54%
YoY- 99.14%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 90,818 62,268 65,012 91,278 0 103,888 68,404 4.83%
PBT 8,078 -9,542 -5,662 406 -334,560 -23,676 -24,990 -
Tax -1,782 1,144 -3,582 -3,172 0 0 0 -
NP 6,296 -8,398 -9,244 -2,766 -334,560 -23,676 -24,990 -
-
NP to SH 5,928 -8,734 -9,510 -2,882 -334,560 -23,714 -25,150 -
-
Tax Rate 22.06% - - 781.28% - - - -
Total Cost 84,522 70,666 74,256 94,044 334,560 127,564 93,394 -1.64%
-
Net Worth 126,472 113,769 43,687 46,120 24,176 -277,206 -248,265 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 126,472 113,769 43,687 46,120 24,176 -277,206 -248,265 -
NOSH 251,186 252,427 88,382 88,404 63,306 47,771 47,777 31.84%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.93% -13.49% -14.22% -3.03% 0.00% -22.79% -36.53% -
ROE 4.69% -7.68% -21.77% -6.25% -1,383.82% 0.00% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 36.16 24.67 73.56 103.25 0.00 217.47 143.17 -20.48%
EPS 2.36 -3.46 -10.76 -3.26 -528.48 -49.64 -52.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5035 0.4507 0.4943 0.5217 0.3819 -5.8027 -5.1963 -
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.81 14.96 15.62 21.92 0.00 24.95 16.43 4.83%
EPS 1.42 -2.10 -2.28 -0.69 -80.36 -5.70 -6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.2733 0.1049 0.1108 0.0581 -0.6658 -0.5963 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.14 0.18 0.30 0.33 0.67 0.48 0.21 -
P/RPS 0.39 0.73 0.41 0.32 0.00 0.00 0.15 17.25%
P/EPS 5.93 -5.20 -2.79 -10.12 -0.13 0.00 -0.40 -
EY 16.86 -19.22 -35.87 -9.88 -788.78 0.00 -250.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.61 0.63 1.75 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 26/08/09 29/08/08 30/08/07 29/08/06 30/08/05 -
Price 0.14 0.11 0.34 0.42 0.60 0.20 0.20 -
P/RPS 0.39 0.45 0.46 0.41 0.00 0.00 0.14 18.61%
P/EPS 5.93 -3.18 -3.16 -12.88 -0.11 0.00 -0.38 -
EY 16.86 -31.45 -31.65 -7.76 -880.80 0.00 -263.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.69 0.81 1.57 0.00 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