[SYCAL] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -63.0%
YoY- -91.99%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 102,978 76,280 48,210 53,212 52,026 51,102 78,762 4.20%
PBT 3,078 3,486 1,022 1,857 1,800 4,566 6,942 -11.74%
Tax -1,284 -1,372 -804 -1,325 -1,140 -1,396 -1,858 -5.52%
NP 1,794 2,114 218 532 660 3,170 5,084 -14.79%
-
NP to SH 576 1,910 154 441 676 3,018 4,448 -26.95%
-
Tax Rate 41.72% 39.36% 78.67% 71.35% 63.33% 30.57% 26.76% -
Total Cost 101,184 74,166 47,992 52,680 51,366 47,932 73,678 4.99%
-
Net Worth 280,186 279,686 277,896 278,729 273,025 249,646 250,211 1.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 280,186 279,686 277,896 278,729 273,025 249,646 250,211 1.75%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 320,250 4.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.74% 2.77% 0.45% 1.00% 1.27% 6.20% 6.45% -
ROE 0.21% 0.68% 0.06% 0.16% 0.25% 1.21% 1.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.74 18.32 11.58 12.78 12.50 13.59 24.59 0.09%
EPS 0.14 0.46 0.04 0.11 0.16 0.80 1.38 -29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6718 0.6675 0.6695 0.6558 0.6639 0.7813 -2.26%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.74 18.32 11.58 12.78 12.50 12.27 18.92 4.20%
EPS 0.14 0.46 0.04 0.11 0.16 0.72 1.07 -26.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6718 0.6675 0.6695 0.6558 0.5996 0.601 1.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.18 0.175 0.265 0.245 0.245 0.33 -
P/RPS 0.77 0.98 1.51 2.07 1.96 1.80 1.34 -8.16%
P/EPS 137.33 39.23 473.10 250.17 150.89 30.53 23.76 30.94%
EY 0.73 2.55 0.21 0.40 0.66 3.28 4.21 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.26 0.40 0.37 0.37 0.42 -6.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/02/24 27/02/23 24/02/22 31/03/21 29/08/19 29/08/18 29/08/17 -
Price 0.21 0.18 0.175 0.245 0.24 0.245 0.275 -
P/RPS 0.85 0.98 1.51 1.92 1.92 1.80 1.12 -4.15%
P/EPS 151.78 39.23 473.10 231.29 147.81 30.53 19.80 36.75%
EY 0.66 2.55 0.21 0.43 0.68 3.28 5.05 -26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.26 0.37 0.37 0.37 0.35 -1.84%

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