[SYCAL] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 65.31%
YoY- 261.08%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 336,973 220,196 115,890 121,339 79,126 71,972 79,449 27.21%
PBT 22,226 15,357 9,065 11,836 -7,299 -6,081 -3,105 -
Tax -1,742 -4,942 -2,024 -2,348 -120 -3,131 -1,786 -0.41%
NP 20,484 10,415 7,041 9,488 -7,419 -9,212 -4,891 -
-
NP to SH 19,410 10,390 6,790 9,839 -6,108 -9,386 -4,975 -
-
Tax Rate 7.84% 32.18% 22.33% 19.84% - - - -
Total Cost 316,489 209,781 108,849 111,851 86,545 81,184 84,340 24.64%
-
Net Worth 198,781 179,057 167,499 127,085 113,787 43,611 46,953 27.17%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 198,781 179,057 167,499 127,085 113,787 43,611 46,953 27.17%
NOSH 320,202 320,833 319,047 252,403 252,469 88,229 90,000 23.54%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.08% 4.73% 6.08% 7.82% -9.38% -12.80% -6.16% -
ROE 9.76% 5.80% 4.05% 7.74% -5.37% -21.52% -10.60% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 105.24 68.63 36.32 48.07 31.34 81.57 88.28 2.97%
EPS 6.06 3.24 2.13 3.90 -2.42 -10.64 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.5581 0.525 0.5035 0.4507 0.4943 0.5217 2.93%
Adjusted Per Share Value based on latest NOSH - 252,403
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 80.94 52.89 27.84 29.15 19.01 17.29 19.08 27.21%
EPS 4.66 2.50 1.63 2.36 -1.47 -2.25 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.4301 0.4023 0.3053 0.2733 0.1048 0.1128 27.17%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.40 0.32 0.17 0.14 0.18 0.30 0.33 -
P/RPS 0.38 0.47 0.47 0.29 0.57 0.37 0.37 0.44%
P/EPS 6.60 9.88 7.99 3.59 -7.44 -2.82 -5.97 -
EY 15.15 10.12 12.52 27.84 -13.44 -35.46 -16.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.32 0.28 0.40 0.61 0.63 0.26%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 29/08/08 -
Price 0.405 0.305 0.17 0.14 0.11 0.34 0.42 -
P/RPS 0.38 0.44 0.47 0.29 0.35 0.42 0.48 -3.81%
P/EPS 6.68 9.42 7.99 3.59 -4.55 -3.20 -7.60 -
EY 14.97 10.62 12.52 27.84 -21.99 -31.29 -13.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.32 0.28 0.24 0.69 0.81 -3.59%

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