[SYCAL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -13.02%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 57,202 84,850 103,232 326,252 367,021 253,054 195,116 -18.48%
PBT 3,854 5,478 7,024 23,761 24,777 15,646 12,362 -17.64%
Tax -1,478 -1,620 -2,146 -4,076 -4,492 -2,257 -1,716 -2.45%
NP 2,376 3,858 4,877 19,685 20,285 13,389 10,646 -22.10%
-
NP to SH 2,197 3,438 4,137 18,266 19,453 13,010 10,538 -22.98%
-
Tax Rate 38.35% 29.57% 30.55% 17.15% 18.13% 14.43% 13.88% -
Total Cost 54,826 80,992 98,354 306,566 346,736 239,665 184,469 -18.30%
-
Net Worth 258,174 250,563 245,695 239,942 204,867 182,138 170,976 7.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 258,174 250,563 245,695 239,942 204,867 182,138 170,976 7.10%
NOSH 416,324 320,250 320,249 320,093 319,956 319,934 319,999 4.48%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.15% 4.55% 4.72% 6.03% 5.53% 5.29% 5.46% -
ROE 0.85% 1.37% 1.68% 7.61% 9.50% 7.14% 6.16% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.69 26.50 32.23 101.92 114.71 79.10 60.97 -21.10%
EPS 0.56 1.08 1.29 5.71 6.08 4.07 3.29 -25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6629 0.7824 0.7672 0.7496 0.6403 0.5693 0.5343 3.65%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.62 20.20 24.58 77.68 87.39 60.25 46.46 -18.48%
EPS 0.52 0.82 0.99 4.35 4.63 3.10 2.51 -23.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.5966 0.585 0.5713 0.4878 0.4337 0.4071 7.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.245 0.275 0.35 0.37 0.445 0.31 0.16 -
P/RPS 1.67 1.04 1.09 0.36 0.39 0.39 0.26 36.32%
P/EPS 43.42 25.61 27.09 6.48 7.32 7.62 4.86 44.02%
EY 2.30 3.90 3.69 15.42 13.66 13.12 20.58 -30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.46 0.49 0.69 0.54 0.30 3.55%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 26/11/15 26/11/14 29/11/13 30/11/12 -
Price 0.22 0.265 0.35 0.45 0.395 0.295 0.18 -
P/RPS 1.50 1.00 1.09 0.44 0.34 0.37 0.30 30.75%
P/EPS 38.99 24.68 27.09 7.89 6.50 7.25 5.47 38.70%
EY 2.56 4.05 3.69 12.68 15.39 13.79 18.30 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.46 0.60 0.62 0.52 0.34 -0.49%

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