[SYCAL] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1311.43%
YoY- 167.87%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 156,605 111,959 61,168 45,409 31,134 32,506 45,639 22.80%
PBT 10,946 7,453 6,041 4,039 -4,771 -2,831 203 94.30%
Tax -1,972 -985 -1,052 -891 572 -1,791 -1,586 3.69%
NP 8,974 6,468 4,989 3,148 -4,199 -4,622 -1,383 -
-
NP to SH 8,525 6,159 4,867 2,964 -4,367 -4,755 -1,441 -
-
Tax Rate 18.02% 13.22% 17.41% 22.06% - - 781.28% -
Total Cost 147,631 105,491 56,179 42,261 35,333 37,128 47,022 20.99%
-
Net Worth 198,959 179,028 168,103 126,472 113,769 43,687 46,120 27.57%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 198,959 179,028 168,103 126,472 113,769 43,687 46,120 27.57%
NOSH 320,488 320,781 320,197 251,186 252,427 88,382 88,404 23.93%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.73% 5.78% 8.16% 6.93% -13.49% -14.22% -3.03% -
ROE 4.28% 3.44% 2.90% 2.34% -3.84% -10.88% -3.12% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 48.86 34.90 19.10 18.08 12.33 36.78 51.62 -0.91%
EPS 2.66 1.92 1.52 1.18 -1.73 -5.38 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.5581 0.525 0.5035 0.4507 0.4943 0.5217 2.93%
Adjusted Per Share Value based on latest NOSH - 252,403
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.29 26.66 14.56 10.81 7.41 7.74 10.87 22.79%
EPS 2.03 1.47 1.16 0.71 -1.04 -1.13 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4737 0.4263 0.4002 0.3011 0.2709 0.104 0.1098 27.57%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.40 0.32 0.17 0.14 0.18 0.30 0.33 -
P/RPS 0.82 0.92 0.89 0.77 1.46 0.82 0.64 4.21%
P/EPS 15.04 16.67 11.18 11.86 -10.40 -5.58 -20.25 -
EY 6.65 6.00 8.94 8.43 -9.61 -17.93 -4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.32 0.28 0.40 0.61 0.63 0.26%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 29/08/08 -
Price 0.405 0.305 0.17 0.14 0.11 0.34 0.42 -
P/RPS 0.83 0.87 0.89 0.77 0.89 0.92 0.81 0.40%
P/EPS 15.23 15.89 11.18 11.86 -6.36 -6.32 -25.77 -
EY 6.57 6.30 8.94 8.43 -15.73 -15.82 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.32 0.28 0.24 0.69 0.81 -3.59%

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