[SYCAL] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.36%
YoY- 97.62%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 103,259 99,010 72,683 84,581 58,953 100,293 68,760 7.00%
PBT 11,565 -1,784 -8,234 -1,857 -183,691 -25,961 -24,648 -
Tax -2,399 -549 -2,934 -2,329 0 385 -225 48.33%
NP 9,166 -2,333 -11,168 -4,186 -183,691 -25,576 -24,873 -
-
NP to SH 9,360 -1,407 -10,927 -4,360 -183,541 -25,622 -24,821 -
-
Tax Rate 20.74% - - - - - - -
Total Cost 94,093 101,343 83,851 88,767 242,644 125,869 93,633 0.08%
-
Net Worth 129,885 116,723 43,437 45,921 33,653 -285,033 -255,489 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 129,885 116,723 43,437 45,921 33,653 -285,033 -255,489 -
NOSH 252,991 252,867 88,251 87,187 88,421 47,791 47,779 32.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.88% -2.36% -15.37% -4.95% -311.59% -25.50% -36.17% -
ROE 7.21% -1.21% -25.16% -9.49% -545.39% 0.00% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 40.82 39.15 82.36 97.01 66.67 209.86 143.91 -18.93%
EPS 3.70 -0.56 -12.38 -5.00 -207.58 -53.61 -51.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.4616 0.4922 0.5267 0.3806 -5.9641 -5.3472 -
Adjusted Per Share Value based on latest NOSH - 87,187
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.80 23.78 17.46 20.32 14.16 24.09 16.52 7.00%
EPS 2.25 -0.34 -2.62 -1.05 -44.09 -6.15 -5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2804 0.1043 0.1103 0.0808 -0.6846 -0.6137 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.14 0.12 0.34 0.38 0.59 0.21 0.22 -
P/RPS 0.34 0.31 0.41 0.39 0.88 0.10 0.15 14.60%
P/EPS 3.78 -21.57 -2.75 -7.60 -0.28 -0.39 -0.42 -
EY 26.43 -4.64 -36.42 -13.16 -351.82 -255.30 -236.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.69 0.72 1.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 25/11/09 28/11/08 30/11/07 29/11/06 29/11/05 -
Price 0.17 0.11 0.30 0.45 0.46 0.19 0.26 -
P/RPS 0.42 0.28 0.36 0.46 0.69 0.09 0.18 15.15%
P/EPS 4.59 -19.77 -2.42 -9.00 -0.22 -0.35 -0.50 -
EY 21.76 -5.06 -41.27 -11.11 -451.25 -282.17 -199.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.61 0.85 1.21 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