[SYCAL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.33%
YoY- -229.98%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 122,336 90,818 62,268 65,012 91,278 0 103,888 2.75%
PBT 12,082 8,078 -9,542 -5,662 406 -334,560 -23,676 -
Tax -2,104 -1,782 1,144 -3,582 -3,172 0 0 -
NP 9,978 6,296 -8,398 -9,244 -2,766 -334,560 -23,676 -
-
NP to SH 9,734 5,928 -8,734 -9,510 -2,882 -334,560 -23,714 -
-
Tax Rate 17.41% 22.06% - - 781.28% - - -
Total Cost 112,358 84,522 70,666 74,256 94,044 334,560 127,564 -2.09%
-
Net Worth 168,103 126,472 113,769 43,687 46,120 24,176 -277,206 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 168,103 126,472 113,769 43,687 46,120 24,176 -277,206 -
NOSH 320,197 251,186 252,427 88,382 88,404 63,306 47,771 37.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.16% 6.93% -13.49% -14.22% -3.03% 0.00% -22.79% -
ROE 5.79% 4.69% -7.68% -21.77% -6.25% -1,383.82% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.21 36.16 24.67 73.56 103.25 0.00 217.47 -25.14%
EPS 3.04 2.36 -3.46 -10.76 -3.26 -528.48 -49.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.5035 0.4507 0.4943 0.5217 0.3819 -5.8027 -
Adjusted Per Share Value based on latest NOSH - 88,229
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.38 21.81 14.96 15.62 21.92 0.00 24.95 2.75%
EPS 2.34 1.42 -2.10 -2.28 -0.69 -80.36 -5.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.3038 0.2733 0.1049 0.1108 0.0581 -0.6658 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.17 0.14 0.18 0.30 0.33 0.67 0.48 -
P/RPS 0.44 0.39 0.73 0.41 0.32 0.00 0.00 -
P/EPS 5.59 5.93 -5.20 -2.79 -10.12 -0.13 0.00 -
EY 17.88 16.86 -19.22 -35.87 -9.88 -788.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.40 0.61 0.63 1.75 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 29/08/08 30/08/07 29/08/06 -
Price 0.17 0.14 0.11 0.34 0.42 0.60 0.20 -
P/RPS 0.44 0.39 0.45 0.46 0.41 0.00 0.00 -
P/EPS 5.59 5.93 -3.18 -3.16 -12.88 -0.11 0.00 -
EY 17.88 16.86 -31.45 -31.65 -7.76 -880.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.69 0.81 1.57 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