[SYCAL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 122.54%
YoY- 64.2%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 195,332 156,605 111,959 61,168 45,409 31,134 32,506 34.81%
PBT 13,412 10,946 7,453 6,041 4,039 -4,771 -2,831 -
Tax -1,987 -1,972 -985 -1,052 -891 572 -1,791 1.74%
NP 11,425 8,974 6,468 4,989 3,148 -4,199 -4,622 -
-
NP to SH 10,500 8,525 6,159 4,867 2,964 -4,367 -4,755 -
-
Tax Rate 14.82% 18.02% 13.22% 17.41% 22.06% - - -
Total Cost 183,907 147,631 105,491 56,179 42,261 35,333 37,128 30.54%
-
Net Worth 236,602 198,959 179,028 168,103 126,472 113,769 43,687 32.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 236,602 198,959 179,028 168,103 126,472 113,769 43,687 32.50%
NOSH 320,121 320,488 320,781 320,197 251,186 252,427 88,382 23.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.85% 5.73% 5.78% 8.16% 6.93% -13.49% -14.22% -
ROE 4.44% 4.28% 3.44% 2.90% 2.34% -3.84% -10.88% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.02 48.86 34.90 19.10 18.08 12.33 36.78 8.79%
EPS 3.28 2.66 1.92 1.52 1.18 -1.73 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7391 0.6208 0.5581 0.525 0.5035 0.4507 0.4943 6.93%
Adjusted Per Share Value based on latest NOSH - 319,047
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.92 37.62 26.89 14.69 10.91 7.48 7.81 34.81%
EPS 2.52 2.05 1.48 1.17 0.71 -1.05 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5683 0.4779 0.43 0.4038 0.3038 0.2733 0.1049 32.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.425 0.40 0.32 0.17 0.14 0.18 0.30 -
P/RPS 0.70 0.82 0.92 0.89 0.77 1.46 0.82 -2.60%
P/EPS 12.96 15.04 16.67 11.18 11.86 -10.40 -5.58 -
EY 7.72 6.65 6.00 8.94 8.43 -9.61 -17.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.57 0.32 0.28 0.40 0.61 -0.83%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 -
Price 0.36 0.405 0.305 0.17 0.14 0.11 0.34 -
P/RPS 0.59 0.83 0.87 0.89 0.77 0.89 0.92 -7.13%
P/EPS 10.98 15.23 15.89 11.18 11.86 -6.36 -6.32 -
EY 9.11 6.57 6.30 8.94 8.43 -15.73 -15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.55 0.32 0.28 0.24 0.69 -5.54%

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