[SYCAL] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 99.8%
YoY- 95.64%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 43,880 23,996 23,285 18,153 24,912 17,274 29,637 6.75%
PBT 4,251 -1,264 889 -359 -7,666 -7,221 -5,845 -
Tax -775 -346 -543 0 0 0 -203 25.00%
NP 3,476 -1,610 346 -359 -7,666 -7,221 -6,048 -
-
NP to SH 3,439 -1,262 279 -336 -7,704 -7,210 -6,048 -
-
Tax Rate 18.23% - 61.08% - - - - -
Total Cost 40,404 25,606 22,939 18,512 32,578 24,495 35,685 2.09%
-
Net Worth 116,723 43,437 45,921 33,653 -285,033 -255,489 -230,636 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 116,723 43,437 45,921 33,653 -285,033 -255,489 -230,636 -
NOSH 252,867 88,251 87,187 88,421 47,791 47,779 47,772 31.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.92% -6.71% 1.49% -1.98% -30.77% -41.80% -20.41% -
ROE 2.95% -2.91% 0.61% -1.00% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.35 27.19 26.71 20.53 52.13 36.15 62.04 -19.12%
EPS 1.36 -1.43 0.32 -0.38 -16.12 -15.09 -12.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4616 0.4922 0.5267 0.3806 -5.9641 -5.3472 -4.8278 -
Adjusted Per Share Value based on latest NOSH - 88,421
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.45 5.71 5.54 4.32 5.93 4.11 7.06 6.75%
EPS 0.82 -0.30 0.07 -0.08 -1.83 -1.72 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2779 0.1034 0.1093 0.0801 -0.6787 -0.6083 -0.5491 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.12 0.34 0.38 0.59 0.21 0.22 0.27 -
P/RPS 0.69 1.25 1.42 2.87 0.00 0.61 0.44 7.78%
P/EPS 8.82 -23.78 118.75 -155.26 0.00 -1.46 -2.13 -
EY 11.33 -4.21 0.84 -0.64 0.00 -68.59 -46.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.69 0.72 1.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 28/11/08 30/11/07 29/11/06 29/11/05 30/11/04 -
Price 0.11 0.30 0.45 0.46 0.19 0.26 0.24 -
P/RPS 0.63 1.10 1.68 2.24 0.00 0.72 0.39 8.31%
P/EPS 8.09 -20.98 140.63 -121.05 0.00 -1.72 -1.90 -
EY 12.36 -4.77 0.71 -0.83 0.00 -58.04 -52.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.61 0.85 1.21 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