[SYCAL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -47.16%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 48,210 53,212 52,026 51,102 78,762 110,562 390,664 -27.48%
PBT 1,022 1,857 1,800 4,566 6,942 7,862 26,824 -39.46%
Tax -804 -1,325 -1,140 -1,396 -1,858 -2,304 -3,974 -21.76%
NP 218 532 660 3,170 5,084 5,558 22,850 -51.06%
-
NP to SH 154 441 676 3,018 4,448 4,628 21,000 -53.00%
-
Tax Rate 78.67% 71.35% 63.33% 30.57% 26.76% 29.31% 14.82% -
Total Cost 47,992 52,680 51,366 47,932 73,678 105,004 367,814 -26.86%
-
Net Worth 277,896 278,729 273,025 249,646 250,211 245,669 236,602 2.50%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 277,896 278,729 273,025 249,646 250,211 245,669 236,602 2.50%
NOSH 416,324 416,324 416,324 416,324 320,250 321,388 320,121 4.11%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.45% 1.00% 1.27% 6.20% 6.45% 5.03% 5.85% -
ROE 0.06% 0.16% 0.25% 1.21% 1.78% 1.88% 8.88% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.58 12.78 12.50 13.59 24.59 34.40 122.04 -30.35%
EPS 0.04 0.11 0.16 0.80 1.38 1.44 6.56 -54.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6695 0.6558 0.6639 0.7813 0.7644 0.7391 -1.55%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.48 12.67 12.39 12.17 18.75 26.32 93.02 -27.48%
EPS 0.04 0.11 0.16 0.72 1.06 1.10 5.00 -52.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.6636 0.6501 0.5944 0.5957 0.5849 0.5633 2.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.175 0.265 0.245 0.245 0.33 0.325 0.425 -
P/RPS 1.51 2.07 1.96 1.80 1.34 0.94 0.35 25.17%
P/EPS 473.10 250.17 150.89 30.53 23.76 22.57 6.48 93.30%
EY 0.21 0.40 0.66 3.28 4.21 4.43 15.44 -48.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.37 0.37 0.42 0.43 0.58 -11.59%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 31/03/21 29/08/19 29/08/18 29/08/17 24/08/16 28/08/15 -
Price 0.175 0.245 0.24 0.245 0.275 0.335 0.36 -
P/RPS 1.51 1.92 1.92 1.80 1.12 0.97 0.29 28.84%
P/EPS 473.10 231.29 147.81 30.53 19.80 23.26 5.49 98.29%
EY 0.21 0.43 0.68 3.28 5.05 4.30 18.22 -49.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.37 0.37 0.35 0.44 0.49 -9.27%

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