[SYCAL] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 25.17%
YoY- 36.77%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 15,468 34,711 71,734 89,991 58,057 29,886 24,972 -7.66%
PBT 942 1,791 4,620 5,835 4,028 3,167 3,632 -20.12%
Tax -356 -579 -708 -1,014 -426 -471 -823 -13.02%
NP 586 1,212 3,912 4,821 3,602 2,696 2,809 -22.96%
-
NP to SH 499 938 3,524 4,739 3,465 2,680 2,625 -24.15%
-
Tax Rate 37.79% 32.33% 15.32% 17.38% 10.58% 14.87% 22.66% -
Total Cost 14,882 33,499 67,822 85,170 54,455 27,190 22,163 -6.41%
-
Net Worth 250,211 247,243 236,780 198,781 179,057 167,499 127,085 11.94%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 250,211 247,243 236,780 198,781 179,057 167,499 127,085 11.94%
NOSH 320,250 323,448 320,363 320,202 320,833 319,047 252,403 4.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.79% 3.49% 5.45% 5.36% 6.20% 9.02% 11.25% -
ROE 0.20% 0.38% 1.49% 2.38% 1.94% 1.60% 2.07% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.83 10.73 22.39 28.10 18.10 9.37 9.89 -11.24%
EPS 0.16 0.29 1.10 1.48 1.08 0.84 1.04 -26.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7813 0.7644 0.7391 0.6208 0.5581 0.525 0.5035 7.59%
Adjusted Per Share Value based on latest NOSH - 320,202
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.72 8.34 17.23 21.62 13.95 7.18 6.00 -7.65%
EPS 0.12 0.23 0.85 1.14 0.83 0.64 0.63 -24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.601 0.5939 0.5687 0.4775 0.4301 0.4023 0.3053 11.93%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.33 0.325 0.425 0.40 0.32 0.17 0.14 -
P/RPS 6.83 3.03 1.90 1.42 1.77 1.81 1.42 29.89%
P/EPS 211.79 112.07 38.64 27.03 29.63 20.24 13.46 58.23%
EY 0.47 0.89 2.59 3.70 3.38 4.94 7.43 -36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.58 0.64 0.57 0.32 0.28 6.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 24/08/16 28/08/15 27/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.275 0.335 0.36 0.405 0.305 0.17 0.14 -
P/RPS 5.69 3.12 1.61 1.44 1.69 1.81 1.42 26.00%
P/EPS 176.49 115.52 32.73 27.36 28.24 20.24 13.46 53.50%
EY 0.57 0.87 3.06 3.65 3.54 4.94 7.43 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.49 0.65 0.55 0.32 0.28 3.78%

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