[SYCAL] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 125.17%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 39,381 55,281 195,332 156,605 111,959 61,168 45,409 -2.34%
PBT 3,471 3,931 13,412 10,946 7,453 6,041 4,039 -2.49%
Tax -929 -1,152 -1,987 -1,972 -985 -1,052 -891 0.69%
NP 2,542 2,779 11,425 8,974 6,468 4,989 3,148 -3.49%
-
NP to SH 2,224 2,314 10,500 8,525 6,159 4,867 2,964 -4.67%
-
Tax Rate 26.76% 29.31% 14.82% 18.02% 13.22% 17.41% 22.06% -
Total Cost 36,839 52,502 183,907 147,631 105,491 56,179 42,261 -2.26%
-
Net Worth 250,211 245,669 236,602 198,959 179,028 168,103 126,472 12.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 250,211 245,669 236,602 198,959 179,028 168,103 126,472 12.03%
NOSH 320,250 321,388 320,121 320,488 320,781 320,197 251,186 4.12%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.45% 5.03% 5.85% 5.73% 5.78% 8.16% 6.93% -
ROE 0.89% 0.94% 4.44% 4.28% 3.44% 2.90% 2.34% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.30 17.20 61.02 48.86 34.90 19.10 18.08 -6.21%
EPS 0.69 0.72 3.28 2.66 1.92 1.52 1.18 -8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7813 0.7644 0.7391 0.6208 0.5581 0.525 0.5035 7.59%
Adjusted Per Share Value based on latest NOSH - 320,202
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.46 13.28 46.92 37.62 26.89 14.69 10.91 -2.34%
EPS 0.53 0.56 2.52 2.05 1.48 1.17 0.71 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.601 0.5901 0.5683 0.4779 0.43 0.4038 0.3038 12.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.33 0.325 0.425 0.40 0.32 0.17 0.14 -
P/RPS 2.68 1.89 0.70 0.82 0.92 0.89 0.77 23.08%
P/EPS 47.52 45.14 12.96 15.04 16.67 11.18 11.86 26.00%
EY 2.10 2.22 7.72 6.65 6.00 8.94 8.43 -20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.58 0.64 0.57 0.32 0.28 6.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 24/08/16 28/08/15 27/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.275 0.335 0.36 0.405 0.305 0.17 0.14 -
P/RPS 2.24 1.95 0.59 0.83 0.87 0.89 0.77 19.45%
P/EPS 39.60 46.53 10.98 15.23 15.89 11.18 11.86 22.23%
EY 2.53 2.15 9.11 6.57 6.30 8.94 8.43 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.49 0.65 0.55 0.32 0.28 3.78%

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