[SYCAL] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.11%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 321,717 406,183 292,327 169,406 83,637 107,064 56,502 33.61%
PBT 21,811 37,383 18,733 13,945 5,923 3,026 -4,095 -
Tax -3,359 -1,579 -756 -5,009 -1,243 -885 -2,137 7.82%
NP 18,452 35,804 17,977 8,936 4,680 2,141 -6,232 -
-
NP to SH 15,891 34,627 17,044 9,098 4,484 2,637 -6,017 -
-
Tax Rate 15.40% 4.22% 4.04% 35.92% 20.99% 29.25% - -
Total Cost 303,265 370,379 274,350 160,470 78,957 104,923 62,734 30.01%
-
Net Worth 242,047 225,233 189,762 172,198 128,045 124,083 42,301 33.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 242,047 225,233 189,762 172,198 128,045 124,083 42,301 33.72%
NOSH 320,253 320,161 320,111 320,130 251,910 251,333 88,274 23.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.74% 8.81% 6.15% 5.27% 5.60% 2.00% -11.03% -
ROE 6.57% 15.37% 8.98% 5.28% 3.50% 2.13% -14.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.46 126.87 91.32 52.92 33.20 42.60 64.01 7.79%
EPS 5.40 10.93 5.44 3.09 1.78 0.81 -6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 0.7035 0.5928 0.5379 0.5083 0.4937 0.4792 7.88%
Adjusted Per Share Value based on latest NOSH - 320,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.60 96.71 69.60 40.33 19.91 25.49 13.45 33.61%
EPS 3.78 8.24 4.06 2.17 1.07 0.63 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5763 0.5363 0.4518 0.41 0.3049 0.2954 0.1007 33.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.325 0.28 0.18 0.20 0.12 0.30 -
P/RPS 0.41 0.26 0.31 0.34 0.60 0.28 0.47 -2.24%
P/EPS 8.26 3.00 5.26 6.33 11.24 11.44 -4.40 -
EY 12.10 33.28 19.02 15.79 8.90 8.74 -22.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.47 0.33 0.39 0.24 0.63 -2.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.38 0.40 0.28 0.155 0.22 0.14 0.32 -
P/RPS 0.38 0.32 0.31 0.29 0.66 0.33 0.50 -4.46%
P/EPS 7.66 3.70 5.26 5.45 12.36 13.34 -4.69 -
EY 13.06 27.04 19.02 18.34 8.09 7.49 -21.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.47 0.29 0.43 0.28 0.67 -4.75%

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