[SYCAL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -22.69%
YoY- -16.89%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 51,372 46,362 57,202 84,850 103,232 326,252 367,021 -26.08%
PBT 1,608 3,142 3,854 5,478 7,024 23,761 24,777 -34.32%
Tax -1,284 -1,774 -1,478 -1,620 -2,146 -4,076 -4,492 -17.51%
NP 324 1,368 2,376 3,858 4,877 19,685 20,285 -47.06%
-
NP to SH 210 1,349 2,197 3,438 4,137 18,266 19,453 -50.15%
-
Tax Rate 79.85% 56.46% 38.35% 29.57% 30.55% 17.15% 18.13% -
Total Cost 51,047 44,994 54,826 80,992 98,354 306,566 346,736 -25.51%
-
Net Worth 278,521 273,691 258,174 250,563 245,695 239,942 204,867 4.83%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 278,521 273,691 258,174 250,563 245,695 239,942 204,867 4.83%
NOSH 416,324 416,324 416,324 320,250 320,249 320,093 319,956 4.13%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.63% 2.95% 4.15% 4.55% 4.72% 6.03% 5.53% -
ROE 0.08% 0.49% 0.85% 1.37% 1.68% 7.61% 9.50% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.34 11.14 14.69 26.50 32.23 101.92 114.71 -29.02%
EPS 0.05 0.32 0.56 1.08 1.29 5.71 6.08 -52.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.669 0.6574 0.6629 0.7824 0.7672 0.7496 0.6403 0.67%
Adjusted Per Share Value based on latest NOSH - 320,250
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.23 11.04 13.62 20.20 24.58 77.68 87.39 -26.09%
EPS 0.05 0.32 0.52 0.82 0.99 4.35 4.63 -50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6631 0.6516 0.6147 0.5966 0.585 0.5713 0.4878 4.83%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.245 0.23 0.245 0.275 0.35 0.37 0.445 -
P/RPS 1.99 2.07 1.67 1.04 1.09 0.36 0.39 28.47%
P/EPS 483.74 70.96 43.42 25.61 27.09 6.48 7.32 90.47%
EY 0.21 1.41 2.30 3.90 3.69 15.42 13.66 -47.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.37 0.35 0.46 0.49 0.69 -9.13%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/05/21 26/11/19 29/11/18 29/11/17 29/11/16 26/11/15 26/11/14 -
Price 0.20 0.225 0.22 0.265 0.35 0.45 0.395 -
P/RPS 1.62 2.02 1.50 1.00 1.09 0.44 0.34 27.12%
P/EPS 394.89 69.42 38.99 24.68 27.09 7.89 6.50 88.02%
EY 0.25 1.44 2.56 4.05 3.69 12.68 15.39 -46.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.33 0.34 0.46 0.60 0.62 -10.56%

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