[SYCAL] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 29.0%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 53,212 26,013 25,551 39,381 55,281 195,332 156,605 -15.28%
PBT 1,857 900 2,283 3,471 3,931 13,412 10,946 -23.85%
Tax -1,325 -570 -698 -929 -1,152 -1,987 -1,972 -5.92%
NP 532 330 1,585 2,542 2,779 11,425 8,974 -35.21%
-
NP to SH 441 338 1,509 2,224 2,314 10,500 8,525 -36.55%
-
Tax Rate 71.35% 63.33% 30.57% 26.76% 29.31% 14.82% 18.02% -
Total Cost 52,680 25,683 23,966 36,839 52,502 183,907 147,631 -14.64%
-
Net Worth 278,729 273,025 249,646 250,211 245,669 236,602 198,959 5.31%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 278,729 273,025 249,646 250,211 245,669 236,602 198,959 5.31%
NOSH 416,324 416,324 416,324 320,250 321,388 320,121 320,488 4.10%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.00% 1.27% 6.20% 6.45% 5.03% 5.85% 5.73% -
ROE 0.16% 0.12% 0.60% 0.89% 0.94% 4.44% 4.28% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.78 6.25 6.79 12.30 17.20 61.02 48.86 -18.61%
EPS 0.11 0.08 0.40 0.69 0.72 3.28 2.66 -38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6695 0.6558 0.6639 0.7813 0.7644 0.7391 0.6208 1.16%
Adjusted Per Share Value based on latest NOSH - 320,250
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.67 6.19 6.08 9.38 13.16 46.51 37.29 -15.28%
EPS 0.11 0.08 0.36 0.53 0.55 2.50 2.03 -36.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6636 0.6501 0.5944 0.5957 0.5849 0.5633 0.4737 5.31%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.265 0.245 0.245 0.33 0.325 0.425 0.40 -
P/RPS 2.07 3.92 3.61 2.68 1.89 0.70 0.82 15.28%
P/EPS 250.17 301.77 61.05 47.52 45.14 12.96 15.04 54.01%
EY 0.40 0.33 1.64 2.10 2.22 7.72 6.65 -35.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.37 0.42 0.43 0.58 0.64 -6.96%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 29/08/19 29/08/18 29/08/17 24/08/16 28/08/15 27/08/14 -
Price 0.245 0.24 0.245 0.275 0.335 0.36 0.405 -
P/RPS 1.92 3.84 3.61 2.24 1.95 0.59 0.83 13.75%
P/EPS 231.29 295.61 61.05 39.60 46.53 10.98 15.23 51.87%
EY 0.43 0.34 1.64 2.53 2.15 9.11 6.57 -34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.35 0.44 0.49 0.65 -8.29%

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