[SYCAL] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -24.31%
YoY- 70.04%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 406,183 292,327 169,406 83,637 107,064 56,502 85,105 29.74%
PBT 37,383 18,733 13,945 5,923 3,026 -4,095 -3,047 -
Tax -1,579 -756 -5,009 -1,243 -885 -2,137 -2,926 -9.76%
NP 35,804 17,977 8,936 4,680 2,141 -6,232 -5,973 -
-
NP to SH 34,627 17,044 9,098 4,484 2,637 -6,017 -6,072 -
-
Tax Rate 4.22% 4.04% 35.92% 20.99% 29.25% - - -
Total Cost 370,379 274,350 160,470 78,957 104,923 62,734 91,078 26.32%
-
Net Worth 225,233 189,762 172,198 128,045 124,083 42,301 44,409 31.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 225,233 189,762 172,198 128,045 124,083 42,301 44,409 31.06%
NOSH 320,161 320,111 320,130 251,910 251,333 88,274 88,323 23.92%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.81% 6.15% 5.27% 5.60% 2.00% -11.03% -7.02% -
ROE 15.37% 8.98% 5.28% 3.50% 2.13% -14.22% -13.67% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 126.87 91.32 52.92 33.20 42.60 64.01 96.36 4.68%
EPS 10.93 5.44 3.09 1.78 0.81 -6.81 -6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7035 0.5928 0.5379 0.5083 0.4937 0.4792 0.5028 5.75%
Adjusted Per Share Value based on latest NOSH - 252,631
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 96.71 69.60 40.33 19.91 25.49 13.45 20.26 29.74%
EPS 8.24 4.06 2.17 1.07 0.63 -1.43 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.4518 0.41 0.3049 0.2954 0.1007 0.1057 31.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.325 0.28 0.18 0.20 0.12 0.30 0.45 -
P/RPS 0.26 0.31 0.34 0.60 0.28 0.47 0.47 -9.39%
P/EPS 3.00 5.26 6.33 11.24 11.44 -4.40 -6.55 -
EY 33.28 19.02 15.79 8.90 8.74 -22.72 -15.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.33 0.39 0.24 0.63 0.89 -10.41%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.40 0.28 0.155 0.22 0.14 0.32 0.42 -
P/RPS 0.32 0.31 0.29 0.66 0.33 0.50 0.44 -5.16%
P/EPS 3.70 5.26 5.45 12.36 13.34 -4.69 -6.11 -
EY 27.04 19.02 18.34 8.09 7.49 -21.30 -16.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.29 0.43 0.28 0.67 0.84 -6.25%

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