[SYCAL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.31%
YoY- 26.55%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 110,562 390,664 313,210 223,918 122,336 90,818 62,268 10.03%
PBT 7,862 26,824 21,892 14,906 12,082 8,078 -9,542 -
Tax -2,304 -3,974 -3,944 -1,970 -2,104 -1,782 1,144 -
NP 5,558 22,850 17,948 12,936 9,978 6,296 -8,398 -
-
NP to SH 4,628 21,000 17,050 12,318 9,734 5,928 -8,734 -
-
Tax Rate 29.31% 14.82% 18.02% 13.22% 17.41% 22.06% - -
Total Cost 105,004 367,814 295,262 210,982 112,358 84,522 70,666 6.81%
-
Net Worth 245,669 236,602 198,959 179,028 168,103 126,472 113,769 13.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 245,669 236,602 198,959 179,028 168,103 126,472 113,769 13.67%
NOSH 321,388 320,121 320,488 320,781 320,197 251,186 252,427 4.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.03% 5.85% 5.73% 5.78% 8.16% 6.93% -13.49% -
ROE 1.88% 8.88% 8.57% 6.88% 5.79% 4.69% -7.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.40 122.04 97.73 69.80 38.21 36.16 24.67 5.69%
EPS 1.44 6.56 5.32 3.84 3.04 2.36 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7644 0.7391 0.6208 0.5581 0.525 0.5035 0.4507 9.19%
Adjusted Per Share Value based on latest NOSH - 320,833
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.32 93.02 74.57 53.31 29.13 21.62 14.83 10.02%
EPS 1.10 5.00 4.06 2.93 2.32 1.41 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5849 0.5633 0.4737 0.4263 0.4002 0.3011 0.2709 13.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.425 0.40 0.32 0.17 0.14 0.18 -
P/RPS 0.94 0.35 0.41 0.46 0.44 0.39 0.73 4.29%
P/EPS 22.57 6.48 7.52 8.33 5.59 5.93 -5.20 -
EY 4.43 15.44 13.30 12.00 17.88 16.86 -19.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.64 0.57 0.32 0.28 0.40 1.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 27/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 0.335 0.36 0.405 0.305 0.17 0.14 0.11 -
P/RPS 0.97 0.29 0.41 0.44 0.44 0.39 0.45 13.64%
P/EPS 23.26 5.49 7.61 7.94 5.59 5.93 -3.18 -
EY 4.30 18.22 13.14 12.59 17.88 16.86 -31.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.65 0.55 0.32 0.28 0.24 10.61%

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