[SYCAL] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.59%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 24,912 17,274 29,637 33,566 18,792 18,507 13,441 10.82%
PBT -7,666 -7,221 -5,845 -5,387 -5,841 -8,496 -8,152 -1.01%
Tax 0 0 -203 -229 -25 52 8,152 -
NP -7,666 -7,221 -6,048 -5,616 -5,866 -8,444 0 -
-
NP to SH -7,704 -7,210 -6,048 -5,616 -5,866 -8,444 -8,582 -1.78%
-
Tax Rate - - - - - - - -
Total Cost 32,578 24,495 35,685 39,182 24,658 26,951 13,441 15.89%
-
Net Worth -285,033 -255,489 -230,636 -208,231 -175,249 -150,362 -104,852 18.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -285,033 -255,489 -230,636 -208,231 -175,249 -150,362 -104,852 18.12%
NOSH 47,791 47,779 47,772 47,795 47,768 47,787 47,783 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -30.77% -41.80% -20.41% -16.73% -31.22% -45.63% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.13 36.15 62.04 70.23 39.34 38.73 28.13 10.82%
EPS -16.12 -15.09 -12.66 -11.75 -12.28 -17.67 -17.96 -1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.9641 -5.3472 -4.8278 -4.3567 -3.6687 -3.1465 -2.1943 18.12%
Adjusted Per Share Value based on latest NOSH - 47,795
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.93 4.11 7.06 7.99 4.47 4.41 3.20 10.82%
EPS -1.83 -1.72 -1.44 -1.34 -1.40 -2.01 -2.04 -1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6787 -0.6083 -0.5491 -0.4958 -0.4173 -0.358 -0.2496 18.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.21 0.22 0.27 0.29 0.34 0.38 0.67 -
P/RPS 0.00 0.61 0.44 0.41 0.86 0.98 2.38 -
P/EPS 0.00 -1.46 -2.13 -2.47 -2.77 -2.15 -3.73 -
EY 0.00 -68.59 -46.89 -40.52 -36.12 -46.50 -26.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 30/11/04 28/11/03 29/11/02 29/11/01 29/11/00 -
Price 0.19 0.26 0.24 0.29 0.31 0.57 0.64 -
P/RPS 0.00 0.72 0.39 0.41 0.79 1.47 2.28 -
P/EPS 0.00 -1.72 -1.90 -2.47 -2.52 -3.23 -3.56 -
EY 0.00 -58.04 -52.75 -40.52 -39.61 -31.00 -28.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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