[SYCAL] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -18.69%
YoY- -67.04%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 60,719 53,212 59,029 76,203 123,286 181,665 444,911 -26.35%
PBT 1,922 1,856 4,442 3,520 8,780 12,329 39,849 -37.23%
Tax -1,241 -1,324 -2,752 -1,688 -2,604 -2,524 -1,593 -3.76%
NP 681 532 1,690 1,832 6,176 9,805 38,256 -46.14%
-
NP to SH 559 442 1,559 1,819 5,518 7,704 36,601 -47.39%
-
Tax Rate 64.57% 71.34% 61.95% 47.95% 29.66% 20.47% 4.00% -
Total Cost 60,038 52,680 57,339 74,371 117,110 171,860 406,655 -25.46%
-
Net Worth 277,896 278,729 273,025 249,646 250,211 247,243 236,780 2.49%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 277,896 278,729 273,025 249,646 250,211 247,243 236,780 2.49%
NOSH 416,324 416,324 416,324 416,324 320,250 323,448 320,363 4.10%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.12% 1.00% 2.86% 2.40% 5.01% 5.40% 8.60% -
ROE 0.20% 0.16% 0.57% 0.73% 2.21% 3.12% 15.46% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.58 12.78 14.18 20.27 38.50 56.17 138.88 -29.26%
EPS 0.13 0.11 0.37 0.48 1.72 2.38 11.42 -49.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6695 0.6558 0.6639 0.7813 0.7644 0.7391 -1.55%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.46 12.67 14.05 18.14 29.35 43.25 105.93 -26.35%
EPS 0.13 0.11 0.37 0.43 1.31 1.83 8.71 -47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.6636 0.6501 0.5944 0.5957 0.5887 0.5638 2.49%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.175 0.265 0.245 0.245 0.33 0.325 0.425 -
P/RPS 1.20 2.07 1.73 1.21 0.86 0.58 0.31 23.11%
P/EPS 130.33 249.61 65.43 50.65 19.15 13.64 3.72 72.68%
EY 0.77 0.40 1.53 1.97 5.22 7.33 26.88 -42.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.37 0.37 0.42 0.43 0.58 -11.59%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 31/03/21 29/08/19 29/08/18 29/08/17 24/08/16 28/08/15 -
Price 0.175 0.245 0.24 0.245 0.275 0.335 0.36 -
P/RPS 1.20 1.92 1.69 1.21 0.71 0.60 0.26 26.48%
P/EPS 130.33 230.77 64.09 50.65 15.96 14.06 3.15 77.15%
EY 0.77 0.43 1.56 1.97 6.27 7.11 31.74 -43.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.37 0.37 0.35 0.44 0.49 -9.27%

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