[SYCAL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.64%
YoY- -417.81%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 195,116 94,945 100,018 75,336 91,898 24,204 102,474 11.31%
PBT 12,362 10,692 -693 -5,460 1,456 -223,518 -26,005 -
Tax -1,716 -2,289 -270 -2,849 -2,838 0 0 -
NP 10,646 8,402 -964 -8,309 -1,382 -223,518 -26,005 -
-
NP to SH 10,538 7,898 -1,237 -8,022 -1,549 -223,488 -26,081 -
-
Tax Rate 13.88% 21.41% - - 194.92% - - -
Total Cost 184,469 86,542 100,982 83,645 93,281 247,722 128,479 6.20%
-
Net Worth 170,976 129,420 115,774 43,488 46,365 33,609 -284,962 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 170,976 129,420 115,774 43,488 46,365 33,609 -284,962 -
NOSH 319,999 252,085 250,810 88,355 88,030 88,307 47,779 37.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.46% 8.85% -0.96% -11.03% -1.50% -923.48% -25.38% -
ROE 6.16% 6.10% -1.07% -18.45% -3.34% -664.95% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.97 37.66 39.88 85.26 104.39 27.41 214.47 -18.89%
EPS 3.29 3.13 -0.49 -9.08 -1.76 -253.08 -54.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5134 0.4616 0.4922 0.5267 0.3806 -5.9641 -
Adjusted Per Share Value based on latest NOSH - 88,251
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.87 22.81 24.02 18.10 22.07 5.81 24.61 11.32%
EPS 2.53 1.90 -0.30 -1.93 -0.37 -53.68 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4107 0.3109 0.2781 0.1045 0.1114 0.0807 -0.6845 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.14 0.12 0.34 0.38 0.59 0.21 -
P/RPS 0.26 0.37 0.30 0.40 0.36 2.15 0.00 -
P/EPS 4.86 4.47 -24.32 -3.74 -21.59 -0.23 0.00 -
EY 20.58 22.38 -4.11 -26.71 -4.63 -428.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.26 0.69 0.72 1.55 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.18 0.17 0.11 0.30 0.45 0.46 0.19 -
P/RPS 0.30 0.45 0.28 0.35 0.43 1.68 0.00 -
P/EPS 5.47 5.43 -22.30 -3.30 -25.57 -0.18 0.00 -
EY 18.30 18.43 -4.48 -30.27 -3.91 -550.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.24 0.61 0.85 1.21 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