[SYCAL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ-0.0%
YoY- 74.3%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,069 12,428 32,050 23,996 16,181 15,657 16,581 5.65%
PBT 4,673 -2,096 3,546 -1,264 -4,139 -2,949 -9,726 -
Tax -3,722 474 -682 -346 -797 -200 0 -
NP 951 -1,622 2,864 -1,610 -4,936 -3,149 -9,726 -
-
NP to SH 1,194 -1,440 3,565 -1,262 -4,910 -3,198 -9,661 -
-
Tax Rate 79.65% - 19.23% - - - - -
Total Cost 22,118 14,050 29,186 25,606 21,117 18,806 26,307 -2.84%
-
Net Worth 172,486 128,412 123,998 42,355 45,079 32,836 -294,631 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,486 128,412 123,998 42,355 45,079 32,836 -294,631 -
NOSH 320,666 252,631 251,160 88,333 88,253 88,342 47,779 37.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.12% -13.05% 8.94% -6.71% -30.50% -20.11% -58.66% -
ROE 0.69% -1.12% 2.88% -2.98% -10.89% -9.74% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.19 4.92 12.76 27.17 18.33 17.72 34.70 -23.05%
EPS 0.62 -0.57 1.18 -1.43 -5.56 -3.62 -20.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.5083 0.4937 0.4795 0.5108 0.3717 -6.1665 -
Adjusted Per Share Value based on latest NOSH - 88,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.49 2.96 7.63 5.71 3.85 3.73 3.95 5.63%
EPS 0.28 -0.34 0.85 -0.30 -1.17 -0.76 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4107 0.3057 0.2952 0.1008 0.1073 0.0782 -0.7015 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.18 0.20 0.12 0.30 0.45 0.39 0.14 -
P/RPS 2.50 4.07 0.94 1.10 2.45 2.20 0.00 -
P/EPS 48.34 -35.09 8.45 -21.00 -8.09 -10.77 0.00 -
EY 2.07 -2.85 11.83 -4.76 -12.36 -9.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.24 0.63 0.88 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.155 0.22 0.14 0.32 0.42 0.44 0.17 -
P/RPS 2.15 4.47 1.10 1.18 2.29 2.48 0.00 -
P/EPS 41.63 -38.60 9.86 -22.40 -7.55 -12.15 0.00 -
EY 2.40 -2.59 10.14 -4.46 -13.25 -8.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.28 0.67 0.82 1.18 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