[SYCAL] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.21%
YoY- 88.57%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 76,203 123,286 181,665 444,911 336,973 220,196 115,890 -6.74%
PBT 3,520 8,780 12,329 39,849 22,226 15,357 9,065 -14.57%
Tax -1,688 -2,604 -2,524 -1,593 -1,742 -4,942 -2,024 -2.97%
NP 1,832 6,176 9,805 38,256 20,484 10,415 7,041 -20.09%
-
NP to SH 1,819 5,518 7,704 36,601 19,410 10,390 6,790 -19.70%
-
Tax Rate 47.95% 29.66% 20.47% 4.00% 7.84% 32.18% 22.33% -
Total Cost 74,371 117,110 171,860 406,655 316,489 209,781 108,849 -6.14%
-
Net Worth 249,646 250,211 247,243 236,780 198,781 179,057 167,499 6.87%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 249,646 250,211 247,243 236,780 198,781 179,057 167,499 6.87%
NOSH 416,324 320,250 323,448 320,363 320,202 320,833 319,047 4.53%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.40% 5.01% 5.40% 8.60% 6.08% 4.73% 6.08% -
ROE 0.73% 2.21% 3.12% 15.46% 9.76% 5.80% 4.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.27 38.50 56.17 138.88 105.24 68.63 36.32 -9.25%
EPS 0.48 1.72 2.38 11.42 6.06 3.24 2.13 -21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6639 0.7813 0.7644 0.7391 0.6208 0.5581 0.525 3.98%
Adjusted Per Share Value based on latest NOSH - 320,363
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.14 29.35 43.25 105.93 80.23 52.43 27.59 -6.74%
EPS 0.43 1.31 1.83 8.71 4.62 2.47 1.62 -19.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5944 0.5957 0.5887 0.5638 0.4733 0.4263 0.3988 6.87%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.245 0.33 0.325 0.425 0.40 0.32 0.17 -
P/RPS 1.21 0.86 0.58 0.31 0.38 0.47 0.47 17.06%
P/EPS 50.65 19.15 13.64 3.72 6.60 9.88 7.99 36.02%
EY 1.97 5.22 7.33 26.88 15.15 10.12 12.52 -26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.43 0.58 0.64 0.57 0.32 2.44%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 24/08/16 28/08/15 27/08/14 29/08/13 29/08/12 -
Price 0.245 0.275 0.335 0.36 0.405 0.305 0.17 -
P/RPS 1.21 0.71 0.60 0.26 0.38 0.44 0.47 17.06%
P/EPS 50.65 15.96 14.06 3.15 6.68 9.42 7.99 36.02%
EY 1.97 6.27 7.11 31.74 14.97 10.62 12.52 -26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.44 0.49 0.65 0.55 0.32 2.44%

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