[SYCAL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 95.09%
YoY- 941.43%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 494,396 266,456 215,604 125,128 81,748 40,876 64,068 40.55%
PBT 35,168 20,444 13,700 11,496 1,628 -11,360 -4,588 -
Tax -5,112 -3,828 -2,236 -2,324 -272 2,288 -6,880 -4.82%
NP 30,056 16,616 11,464 9,172 1,356 -9,072 -11,468 -
-
NP to SH 27,900 15,144 10,776 8,748 840 -9,288 -11,644 -
-
Tax Rate 14.54% 18.72% 16.32% 20.22% 16.71% - - -
Total Cost 464,340 249,840 204,140 115,956 80,392 49,948 75,536 35.32%
-
Net Worth 232,574 194,369 175,366 129,862 129,858 40,065 43,823 32.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 232,574 194,369 175,366 129,862 129,858 40,065 43,823 32.05%
NOSH 319,954 320,847 320,714 251,379 262,500 88,288 88,212 23.94%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.08% 6.24% 5.32% 7.33% 1.66% -22.19% -17.90% -
ROE 12.00% 7.79% 6.14% 6.74% 0.65% -23.18% -26.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 154.52 83.05 67.23 49.78 31.14 46.30 72.63 13.40%
EPS 8.72 4.72 3.36 3.48 0.32 -10.52 -13.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7269 0.6058 0.5468 0.5166 0.4947 0.4538 0.4968 6.54%
Adjusted Per Share Value based on latest NOSH - 251,379
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 117.71 63.44 51.33 29.79 19.46 9.73 15.25 40.55%
EPS 6.64 3.61 2.57 2.08 0.20 -2.21 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5537 0.4628 0.4175 0.3092 0.3092 0.0954 0.1043 32.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.40 0.31 0.18 0.20 0.18 0.28 0.36 -
P/RPS 0.26 0.37 0.27 0.40 0.58 0.60 0.50 -10.32%
P/EPS 4.59 6.57 5.36 5.75 56.25 -2.66 -2.73 -
EY 21.80 15.23 18.67 17.40 1.78 -37.57 -36.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.33 0.39 0.36 0.62 0.72 -4.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 30/05/13 31/05/12 27/05/11 31/05/10 29/05/09 -
Price 0.445 0.415 0.24 0.17 0.16 0.20 0.34 -
P/RPS 0.29 0.50 0.36 0.34 0.51 0.43 0.47 -7.72%
P/EPS 5.10 8.79 7.14 4.89 50.00 -1.90 -2.58 -
EY 19.60 11.37 14.00 20.47 2.00 -52.60 -38.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.44 0.33 0.32 0.44 0.68 -1.79%

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