[SYCAL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.96%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 223,918 122,336 90,818 62,268 65,012 91,278 0 -
PBT 14,906 12,082 8,078 -9,542 -5,662 406 -334,560 -
Tax -1,970 -2,104 -1,782 1,144 -3,582 -3,172 0 -
NP 12,936 9,978 6,296 -8,398 -9,244 -2,766 -334,560 -
-
NP to SH 12,318 9,734 5,928 -8,734 -9,510 -2,882 -334,560 -
-
Tax Rate 13.22% 17.41% 22.06% - - 781.28% - -
Total Cost 210,982 112,358 84,522 70,666 74,256 94,044 334,560 -7.38%
-
Net Worth 179,028 168,103 126,472 113,769 43,687 46,120 24,176 39.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 179,028 168,103 126,472 113,769 43,687 46,120 24,176 39.56%
NOSH 320,781 320,197 251,186 252,427 88,382 88,404 63,306 31.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.78% 8.16% 6.93% -13.49% -14.22% -3.03% 0.00% -
ROE 6.88% 5.79% 4.69% -7.68% -21.77% -6.25% -1,383.82% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.80 38.21 36.16 24.67 73.56 103.25 0.00 -
EPS 3.84 3.04 2.36 -3.46 -10.76 -3.26 -528.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5581 0.525 0.5035 0.4507 0.4943 0.5217 0.3819 6.52%
Adjusted Per Share Value based on latest NOSH - 252,469
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.78 29.38 21.81 14.96 15.62 21.92 0.00 -
EPS 2.96 2.34 1.42 -2.10 -2.28 -0.69 -80.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.4038 0.3038 0.2733 0.1049 0.1108 0.0581 39.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.32 0.17 0.14 0.18 0.30 0.33 0.67 -
P/RPS 0.46 0.44 0.39 0.73 0.41 0.32 0.00 -
P/EPS 8.33 5.59 5.93 -5.20 -2.79 -10.12 -0.13 -
EY 12.00 17.88 16.86 -19.22 -35.87 -9.88 -788.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.32 0.28 0.40 0.61 0.63 1.75 -17.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 29/08/08 30/08/07 -
Price 0.305 0.17 0.14 0.11 0.34 0.42 0.60 -
P/RPS 0.44 0.44 0.39 0.45 0.46 0.41 0.00 -
P/EPS 7.94 5.59 5.93 -3.18 -3.16 -12.88 -0.11 -
EY 12.59 17.88 16.86 -31.45 -31.65 -7.76 -880.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.28 0.24 0.69 0.81 1.57 -16.02%

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