[SYCAL] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.17%
YoY- 53.02%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 181,665 444,911 336,973 220,196 115,890 121,339 79,126 14.84%
PBT 12,329 39,849 22,226 15,357 9,065 11,836 -7,299 -
Tax -2,524 -1,593 -1,742 -4,942 -2,024 -2,348 -120 66.06%
NP 9,805 38,256 20,484 10,415 7,041 9,488 -7,419 -
-
NP to SH 7,704 36,601 19,410 10,390 6,790 9,839 -6,108 -
-
Tax Rate 20.47% 4.00% 7.84% 32.18% 22.33% 19.84% - -
Total Cost 171,860 406,655 316,489 209,781 108,849 111,851 86,545 12.10%
-
Net Worth 247,243 236,780 198,781 179,057 167,499 127,085 113,787 13.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 247,243 236,780 198,781 179,057 167,499 127,085 113,787 13.79%
NOSH 323,448 320,363 320,202 320,833 319,047 252,403 252,469 4.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.40% 8.60% 6.08% 4.73% 6.08% 7.82% -9.38% -
ROE 3.12% 15.46% 9.76% 5.80% 4.05% 7.74% -5.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.17 138.88 105.24 68.63 36.32 48.07 31.34 10.20%
EPS 2.38 11.42 6.06 3.24 2.13 3.90 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7644 0.7391 0.6208 0.5581 0.525 0.5035 0.4507 9.19%
Adjusted Per Share Value based on latest NOSH - 320,833
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.64 106.87 80.94 52.89 27.84 29.15 19.01 14.84%
EPS 1.85 8.79 4.66 2.50 1.63 2.36 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5939 0.5687 0.4775 0.4301 0.4023 0.3053 0.2733 13.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.425 0.40 0.32 0.17 0.14 0.18 -
P/RPS 0.58 0.31 0.38 0.47 0.47 0.29 0.57 0.29%
P/EPS 13.64 3.72 6.60 9.88 7.99 3.59 -7.44 -
EY 7.33 26.88 15.15 10.12 12.52 27.84 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.64 0.57 0.32 0.28 0.40 1.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 27/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 0.335 0.36 0.405 0.305 0.17 0.14 0.11 -
P/RPS 0.60 0.26 0.38 0.44 0.47 0.29 0.35 9.39%
P/EPS 14.06 3.15 6.68 9.42 7.99 3.59 -4.55 -
EY 7.11 31.74 14.97 10.62 12.52 27.84 -21.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.65 0.55 0.32 0.28 0.24 10.61%

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