[SYCAL] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -26.87%
YoY- -88.66%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 115,890 121,339 79,126 71,972 79,449 65,712 92,655 3.79%
PBT 9,065 11,836 -7,299 -6,081 -3,105 -190,998 -25,517 -
Tax -2,024 -2,348 -120 -3,131 -1,786 0 397 -
NP 7,041 9,488 -7,419 -9,212 -4,891 -190,998 -25,120 -
-
NP to SH 6,790 9,839 -6,108 -9,386 -4,975 -190,909 -25,128 -
-
Tax Rate 22.33% 19.84% - - - - - -
Total Cost 108,849 111,851 86,545 81,184 84,340 256,710 117,775 -1.30%
-
Net Worth 167,499 127,085 113,787 43,611 46,953 24,176 -277,216 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 167,499 127,085 113,787 43,611 46,953 24,176 -277,216 -
NOSH 319,047 252,403 252,469 88,229 90,000 63,306 47,773 37.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.08% 7.82% -9.38% -12.80% -6.16% -290.66% -27.11% -
ROE 4.05% 7.74% -5.37% -21.52% -10.60% -789.64% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.32 48.07 31.34 81.57 88.28 103.80 193.95 -24.34%
EPS 2.13 3.90 -2.42 -10.64 -5.53 -301.57 -52.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.5035 0.4507 0.4943 0.5217 0.3819 -5.8027 -
Adjusted Per Share Value based on latest NOSH - 88,229
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.59 28.89 18.84 17.14 18.92 15.65 22.06 3.79%
EPS 1.62 2.34 -1.45 -2.23 -1.18 -45.45 -5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3988 0.3026 0.2709 0.1038 0.1118 0.0576 -0.66 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.17 0.14 0.18 0.30 0.33 0.67 0.48 -
P/RPS 0.47 0.29 0.57 0.37 0.37 0.65 0.25 11.08%
P/EPS 7.99 3.59 -7.44 -2.82 -5.97 -0.22 -0.91 -
EY 12.52 27.84 -13.44 -35.46 -16.75 -450.10 -109.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.40 0.61 0.63 1.75 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 29/08/08 30/08/07 29/08/06 -
Price 0.17 0.14 0.11 0.34 0.42 0.60 0.20 -
P/RPS 0.47 0.29 0.35 0.42 0.48 0.58 0.10 29.39%
P/EPS 7.99 3.59 -4.55 -3.20 -7.60 -0.20 -0.38 -
EY 12.52 27.84 -21.99 -31.29 -13.16 -502.61 -262.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.69 0.81 1.57 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