[SYCAL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.87%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,143 49,356 118,661 77,832 85,169 25,800 43,880 -10.76%
PBT 1,336 4,409 7,637 4,282 3,231 3,980 4,251 -17.53%
Tax -457 -1,070 -1,397 -708 -235 -826 -775 -8.41%
NP 879 3,339 6,240 3,574 2,996 3,154 3,476 -20.46%
-
NP to SH 789 3,200 6,065 3,599 3,037 2,960 3,439 -21.74%
-
Tax Rate 34.21% 24.27% 18.29% 16.53% 7.27% 20.75% 18.23% -
Total Cost 21,264 46,017 112,421 74,258 82,173 22,646 40,404 -10.13%
-
Net Worth 245,695 239,871 205,471 182,938 170,807 129,885 116,723 13.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 245,695 239,871 205,471 182,938 170,807 129,885 116,723 13.19%
NOSH 320,249 320,000 320,899 321,339 319,684 252,991 252,867 4.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.97% 6.77% 5.26% 4.59% 3.52% 12.22% 7.92% -
ROE 0.32% 1.33% 2.95% 1.97% 1.78% 2.28% 2.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.91 15.42 36.98 24.22 26.64 10.20 17.35 -14.21%
EPS 0.25 1.00 1.89 1.12 0.95 1.17 1.36 -24.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7672 0.7496 0.6403 0.5693 0.5343 0.5134 0.4616 8.82%
Adjusted Per Share Value based on latest NOSH - 321,339
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.27 11.75 28.25 18.53 20.28 6.14 10.45 -10.77%
EPS 0.19 0.76 1.44 0.86 0.72 0.70 0.82 -21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.585 0.5711 0.4892 0.4356 0.4067 0.3093 0.2779 13.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.37 0.445 0.31 0.16 0.14 0.12 -
P/RPS 5.06 2.40 1.20 1.28 0.60 1.37 0.69 39.34%
P/EPS 142.06 37.00 23.54 27.68 16.84 11.97 8.82 58.84%
EY 0.70 2.70 4.25 3.61 5.94 8.36 11.33 -37.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.69 0.54 0.30 0.27 0.26 9.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 26/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.35 0.45 0.395 0.295 0.18 0.17 0.11 -
P/RPS 5.06 2.92 1.07 1.22 0.68 1.67 0.63 41.46%
P/EPS 142.06 45.00 20.90 26.34 18.95 14.53 8.09 61.15%
EY 0.70 2.22 4.78 3.80 5.28 6.88 12.36 -38.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.62 0.52 0.34 0.33 0.24 11.44%

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