[SYCAL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.78%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 102,474 68,634 115,314 138,793 77,145 49,029 42,762 15.67%
PBT -26,005 -26,288 -23,086 -20,700 -24,906 -34,424 -37,597 -5.95%
Tax 0 0 -550 -609 -266 66 37,597 -
NP -26,005 -26,288 -23,637 -21,309 -25,173 -34,357 0 -
-
NP to SH -26,081 -26,380 -23,637 -21,309 -25,173 -34,357 -37,518 -5.87%
-
Tax Rate - - - - - - - -
Total Cost 128,479 94,922 138,951 160,102 102,318 83,386 42,762 20.11%
-
Net Worth -284,962 -255,480 -230,693 -208,157 -175,265 -150,341 -104,848 18.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -284,962 -255,480 -230,693 -208,157 -175,265 -150,341 -104,848 18.12%
NOSH 47,779 47,778 47,784 47,778 47,773 47,780 47,782 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -25.38% -38.30% -20.50% -15.35% -32.63% -70.08% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 214.47 143.65 241.32 290.49 161.48 102.61 89.49 15.67%
EPS -54.59 -55.21 -49.47 -44.60 -52.69 -71.91 -78.52 -5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.9641 -5.3472 -4.8278 -4.3567 -3.6687 -3.1465 -2.1943 18.12%
Adjusted Per Share Value based on latest NOSH - 47,795
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.61 16.49 27.70 33.34 18.53 11.78 10.27 15.67%
EPS -6.26 -6.34 -5.68 -5.12 -6.05 -8.25 -9.01 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6845 -0.6137 -0.5541 -0.50 -0.421 -0.3611 -0.2518 18.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.21 0.22 0.27 0.29 0.34 0.38 0.67 -
P/RPS 0.00 0.15 0.11 0.10 0.21 0.37 0.75 -
P/EPS 0.00 -0.40 -0.55 -0.65 -0.65 -0.53 -0.85 -
EY 0.00 -250.97 -183.21 -153.79 -154.98 -189.23 -117.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 30/11/04 28/11/03 29/11/02 29/11/01 29/11/00 -
Price 0.19 0.26 0.24 0.29 0.31 0.57 0.64 -
P/RPS 0.00 0.18 0.10 0.10 0.19 0.56 0.72 -
P/EPS 0.00 -0.47 -0.49 -0.65 -0.59 -0.79 -0.82 -
EY 0.00 -212.36 -206.11 -153.79 -169.98 -126.15 -122.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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