[SYCAL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 78.75%
YoY- 84.58%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 189,791 146,337 71,209 75,014 56,502 68,924 18,153 47.81%
PBT 11,735 9,272 8,019 -520 -4,095 1,092 -167,639 -
Tax -1,693 -1,287 -1,717 -203 -2,137 -2,129 0 -
NP 10,042 7,985 6,302 -723 -6,232 -1,037 -167,639 -
-
NP to SH 9,758 7,904 5,924 -928 -6,017 -1,162 -167,616 -
-
Tax Rate 14.43% 13.88% 21.41% - - 194.96% - -
Total Cost 179,749 138,352 64,907 75,737 62,734 69,961 185,792 -0.54%
-
Net Worth 182,138 170,976 129,420 115,774 43,488 46,365 33,609 32.49%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 182,138 170,976 129,420 115,774 43,488 46,365 33,609 32.49%
NOSH 319,934 319,999 252,085 250,810 88,355 88,030 88,307 23.90%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.29% 5.46% 8.85% -0.96% -11.03% -1.50% -923.48% -
ROE 5.36% 4.62% 4.58% -0.80% -13.84% -2.51% -498.71% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 59.32 45.73 28.25 29.91 63.95 78.30 20.56 19.29%
EPS 3.05 2.47 2.35 -0.37 -6.81 -1.32 -189.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.5343 0.5134 0.4616 0.4922 0.5267 0.3806 6.93%
Adjusted Per Share Value based on latest NOSH - 252,867
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.59 35.15 17.10 18.02 13.57 16.56 4.36 47.82%
EPS 2.34 1.90 1.42 -0.22 -1.45 -0.28 -40.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4375 0.4107 0.3109 0.2781 0.1045 0.1114 0.0807 32.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.31 0.16 0.14 0.12 0.34 0.38 0.59 -
P/RPS 0.52 0.35 0.50 0.40 0.53 0.49 2.87 -24.75%
P/EPS 10.16 6.48 5.96 -32.43 -4.99 -28.79 -0.31 -
EY 9.84 15.44 16.79 -3.08 -20.03 -3.47 -321.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.30 0.27 0.26 0.69 0.72 1.55 -16.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 30/11/07 -
Price 0.295 0.18 0.17 0.11 0.30 0.45 0.46 -
P/RPS 0.50 0.39 0.60 0.37 0.47 0.57 2.24 -22.09%
P/EPS 9.67 7.29 7.23 -29.73 -4.41 -34.09 -0.24 -
EY 10.34 13.72 13.82 -3.36 -22.70 -2.93 -412.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.33 0.24 0.61 0.85 1.21 -13.11%

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