[SYCAL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.97%
YoY- -3.23%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 72,683 84,581 58,953 100,293 68,760 133,130 127,405 -8.92%
PBT -8,234 -1,857 -183,691 -25,961 -24,648 -22,085 -32,372 -20.38%
Tax -2,934 -2,329 0 385 -225 -189 -502 34.17%
NP -11,168 -4,186 -183,691 -25,576 -24,873 -22,274 -32,874 -16.45%
-
NP to SH -10,927 -4,360 -183,541 -25,622 -24,821 -22,274 -32,874 -16.75%
-
Tax Rate - - - - - - - -
Total Cost 83,851 88,767 242,644 125,869 93,633 155,404 160,279 -10.22%
-
Net Worth 43,437 45,921 33,653 -285,033 -255,489 -230,636 -208,231 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 43,437 45,921 33,653 -285,033 -255,489 -230,636 -208,231 -
NOSH 88,251 87,187 88,421 47,791 47,779 47,772 47,795 10.75%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -15.37% -4.95% -311.59% -25.50% -36.17% -16.73% -25.80% -
ROE -25.16% -9.49% -545.39% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 82.36 97.01 66.67 209.86 143.91 278.67 266.56 -17.76%
EPS -12.38 -5.00 -207.58 -53.61 -51.95 -46.63 -68.78 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.5267 0.3806 -5.9641 -5.3472 -4.8278 -4.3567 -
Adjusted Per Share Value based on latest NOSH - 47,791
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 17.46 20.32 14.16 24.09 16.52 31.98 30.60 -8.91%
EPS -2.62 -1.05 -44.09 -6.15 -5.96 -5.35 -7.90 -16.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.1103 0.0808 -0.6846 -0.6137 -0.554 -0.5002 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.34 0.38 0.59 0.21 0.22 0.27 0.29 -
P/RPS 0.41 0.39 0.88 0.10 0.15 0.10 0.11 24.49%
P/EPS -2.75 -7.60 -0.28 -0.39 -0.42 -0.58 -0.42 36.73%
EY -36.42 -13.16 -351.82 -255.30 -236.13 -172.69 -237.17 -26.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 29/11/06 29/11/05 30/11/04 28/11/03 -
Price 0.30 0.45 0.46 0.19 0.26 0.24 0.29 -
P/RPS 0.36 0.46 0.69 0.09 0.18 0.09 0.11 21.82%
P/EPS -2.42 -9.00 -0.22 -0.35 -0.50 -0.51 -0.42 33.85%
EY -41.27 -11.11 -451.25 -282.17 -199.80 -194.27 -237.17 -25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 1.21 0.00 0.00 0.00 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