[SYCAL] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.86%
YoY- 84.23%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 13,418 23,912 20,570 123,599 66,614 53,901 31,282 -13.15%
PBT 2,055 2,529 2,140 8,792 5,111 3,425 2,874 -5.43%
Tax -590 -573 -573 -1,278 -957 -559 -581 0.25%
NP 1,465 1,956 1,567 7,514 4,154 2,866 2,293 -7.19%
-
NP to SH 1,428 1,724 1,376 6,975 3,786 2,694 2,187 -6.85%
-
Tax Rate 28.71% 22.66% 26.78% 14.54% 18.72% 16.32% 20.22% -
Total Cost 11,953 21,956 19,003 116,085 62,460 51,035 28,989 -13.72%
-
Net Worth 259,013 249,602 243,423 232,574 194,369 175,366 129,862 12.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 259,013 249,602 243,423 232,574 194,369 175,366 129,862 12.18%
NOSH 347,249 320,250 319,999 319,954 320,847 320,714 251,379 5.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.92% 8.18% 7.62% 6.08% 6.24% 5.32% 7.33% -
ROE 0.55% 0.69% 0.57% 3.00% 1.95% 1.54% 1.68% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.86 7.47 6.43 38.63 20.76 16.81 12.44 -17.71%
EPS 0.41 0.54 0.43 2.18 1.18 0.84 0.87 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7459 0.7794 0.7607 0.7269 0.6058 0.5468 0.5166 6.31%
Adjusted Per Share Value based on latest NOSH - 319,954
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.22 5.74 4.94 29.69 16.00 12.95 7.51 -13.15%
EPS 0.34 0.41 0.33 1.68 0.91 0.65 0.53 -7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.5995 0.5847 0.5586 0.4669 0.4212 0.3119 12.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.25 0.37 0.365 0.40 0.31 0.18 0.20 -
P/RPS 6.47 4.96 5.68 1.04 1.49 1.07 1.61 26.07%
P/EPS 60.79 68.73 84.88 18.35 26.27 21.43 22.99 17.58%
EY 1.64 1.45 1.18 5.45 3.81 4.67 4.35 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.48 0.55 0.51 0.33 0.39 -2.25%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 27/05/16 27/05/15 29/05/14 30/05/13 31/05/12 -
Price 0.25 0.335 0.355 0.445 0.415 0.24 0.17 -
P/RPS 6.47 4.49 5.52 1.15 2.00 1.43 1.37 29.51%
P/EPS 60.79 62.23 82.56 20.41 35.17 28.57 19.54 20.81%
EY 1.64 1.61 1.21 4.90 2.84 3.50 5.12 -17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.47 0.61 0.69 0.44 0.33 0.49%

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