[SYCAL] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -15.5%
YoY- -77.6%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 76,280 48,210 53,212 52,026 51,102 78,762 110,562 -5.54%
PBT 3,486 1,022 1,857 1,800 4,566 6,942 7,862 -11.74%
Tax -1,372 -804 -1,325 -1,140 -1,396 -1,858 -2,304 -7.65%
NP 2,114 218 532 660 3,170 5,084 5,558 -13.80%
-
NP to SH 1,910 154 441 676 3,018 4,448 4,628 -12.71%
-
Tax Rate 39.36% 78.67% 71.35% 63.33% 30.57% 26.76% 29.31% -
Total Cost 74,166 47,992 52,680 51,366 47,932 73,678 105,004 -5.20%
-
Net Worth 279,686 277,896 278,729 273,025 249,646 250,211 245,669 2.01%
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 279,686 277,896 278,729 273,025 249,646 250,211 245,669 2.01%
NOSH 416,324 416,324 416,324 416,324 416,324 320,250 321,388 4.05%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 2.77% 0.45% 1.00% 1.27% 6.20% 6.45% 5.03% -
ROE 0.68% 0.06% 0.16% 0.25% 1.21% 1.78% 1.88% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 18.32 11.58 12.78 12.50 13.59 24.59 34.40 -9.22%
EPS 0.46 0.04 0.11 0.16 0.80 1.38 1.44 -16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6718 0.6675 0.6695 0.6558 0.6639 0.7813 0.7644 -1.96%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 18.32 11.58 12.78 12.50 12.27 18.92 26.56 -5.54%
EPS 0.46 0.04 0.11 0.16 0.72 1.07 1.11 -12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6718 0.6675 0.6695 0.6558 0.5996 0.601 0.5901 2.01%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.18 0.175 0.265 0.245 0.245 0.33 0.325 -
P/RPS 0.98 1.51 2.07 1.96 1.80 1.34 0.94 0.64%
P/EPS 39.23 473.10 250.17 150.89 30.53 23.76 22.57 8.86%
EY 2.55 0.21 0.40 0.66 3.28 4.21 4.43 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.40 0.37 0.37 0.42 0.43 -6.90%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 27/02/23 24/02/22 31/03/21 29/08/19 29/08/18 29/08/17 24/08/16 -
Price 0.18 0.175 0.245 0.24 0.245 0.275 0.335 -
P/RPS 0.98 1.51 1.92 1.92 1.80 1.12 0.97 0.15%
P/EPS 39.23 473.10 231.29 147.81 30.53 19.80 23.26 8.36%
EY 2.55 0.21 0.43 0.68 3.28 5.05 4.30 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.37 0.37 0.37 0.35 0.44 -7.23%

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