[SYCAL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 125.33%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 40,156 47,194 65,580 53,672 95,648 82,280 494,396 -32.01%
PBT 892 2,546 2,820 8,220 10,116 8,560 35,168 -43.14%
Tax -764 -1,354 -1,832 -2,360 -2,292 -2,292 -5,112 -25.33%
NP 128 1,192 988 5,860 7,824 6,268 30,056 -56.78%
-
NP to SH 176 1,192 800 5,712 6,896 5,504 27,900 -54.09%
-
Tax Rate 85.65% 53.18% 64.96% 28.71% 22.66% 26.78% 14.54% -
Total Cost 40,028 46,002 64,592 47,812 87,824 76,012 464,340 -31.38%
-
Net Worth 277,854 279,187 272,900 259,013 249,602 243,423 232,574 2.77%
Dividend
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 277,854 279,187 272,900 259,013 249,602 243,423 232,574 2.77%
NOSH 416,324 416,324 416,324 347,249 320,250 319,999 319,954 4.12%
Ratio Analysis
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.32% 2.53% 1.51% 10.92% 8.18% 7.62% 6.08% -
ROE 0.06% 0.43% 0.29% 2.21% 2.76% 2.26% 12.00% -
Per Share
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.65 11.34 15.75 15.46 29.87 25.71 154.52 -34.70%
EPS 0.04 0.28 0.20 1.64 2.16 1.72 8.72 -56.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6674 0.6706 0.6555 0.7459 0.7794 0.7607 0.7269 -1.30%
Adjusted Per Share Value based on latest NOSH - 347,249
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.56 11.24 15.61 12.78 22.77 19.59 117.71 -32.01%
EPS 0.04 0.28 0.19 1.36 1.64 1.31 6.64 -54.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6616 0.6647 0.6498 0.6167 0.5943 0.5796 0.5537 2.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.195 0.24 0.255 0.25 0.37 0.365 0.40 -
P/RPS 2.02 2.12 1.62 1.62 1.24 1.42 0.26 37.03%
P/EPS 461.27 83.82 132.70 15.20 17.18 21.22 4.59 103.09%
EY 0.22 1.19 0.75 6.58 5.82 4.71 21.80 -50.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.39 0.34 0.47 0.48 0.55 -9.36%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/11/21 26/11/20 30/05/19 30/05/18 25/05/17 27/05/16 27/05/15 -
Price 0.21 0.245 0.24 0.25 0.335 0.355 0.445 -
P/RPS 2.18 2.16 1.52 1.62 1.12 1.38 0.29 36.34%
P/EPS 496.75 85.57 124.90 15.20 15.56 20.64 5.10 102.12%
EY 0.20 1.17 0.80 6.58 6.43 4.85 19.60 -50.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.37 0.34 0.43 0.47 0.61 -9.87%

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