[SYCAL] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 35.16%
YoY- -15.13%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 10,219 16,017 15,285 24,219 31,663 18,410 24,264 -13.41%
PBT -2,840 -1,147 -1,597 -6,326 -5,430 -5,681 -5,885 -11.43%
Tax 572 -1,720 0 0 0 -121 -79 -
NP -2,268 -2,867 -1,597 -6,326 -5,430 -5,802 -5,964 -14.87%
-
NP to SH -2,322 -2,911 -1,585 -6,264 -5,441 -5,802 -5,964 -14.54%
-
Tax Rate - - - - - - - -
Total Cost 12,487 18,884 16,882 30,545 37,093 24,212 30,228 -13.69%
-
Net Worth 40,065 43,823 45,752 -308,937 -270,769 -241,571 -218,942 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 40,065 43,823 45,752 -308,937 -270,769 -241,571 -218,942 -
NOSH 88,288 88,212 88,547 47,780 47,769 47,792 47,788 10.76%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -22.19% -17.90% -10.45% -26.12% -17.15% -31.52% -24.58% -
ROE -5.80% -6.64% -3.46% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.57 18.16 17.26 50.69 66.28 38.52 50.77 -21.83%
EPS -2.63 -3.30 -1.79 -13.11 -11.39 -12.14 -12.48 -22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4538 0.4968 0.5167 -6.4658 -5.6682 -5.0546 -4.5815 -
Adjusted Per Share Value based on latest NOSH - 47,780
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.43 3.81 3.64 5.77 7.54 4.38 5.78 -13.44%
EPS -0.55 -0.69 -0.38 -1.49 -1.30 -1.38 -1.42 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.1043 0.1089 -0.7356 -0.6447 -0.5752 -0.5213 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.28 0.36 0.37 0.20 0.25 0.19 0.25 -
P/RPS 2.42 1.98 2.14 0.00 0.38 0.49 0.49 30.48%
P/EPS -10.65 -10.91 -20.67 0.00 -2.19 -1.57 -2.00 32.12%
EY -9.39 -9.17 -4.84 0.00 -45.56 -63.89 -49.92 -24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 30/05/08 24/05/07 31/05/06 30/05/05 28/05/04 -
Price 0.20 0.34 0.29 0.44 0.28 0.19 0.25 -
P/RPS 1.73 1.87 1.68 0.00 0.42 0.49 0.49 23.38%
P/EPS -7.60 -10.30 -16.20 0.00 -2.46 -1.57 -2.00 24.90%
EY -13.15 -9.71 -6.17 0.00 -40.68 -63.89 -49.92 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.56 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