[SYCAL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.42%
YoY- -150.62%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 175,259 103,259 99,010 72,683 84,581 58,953 100,293 9.73%
PBT 8,316 11,565 -1,784 -8,234 -1,857 -183,691 -25,961 -
Tax -1,433 -2,399 -549 -2,934 -2,329 0 385 -
NP 6,883 9,166 -2,333 -11,168 -4,186 -183,691 -25,576 -
-
NP to SH 6,867 9,360 -1,407 -10,927 -4,360 -183,541 -25,622 -
-
Tax Rate 17.23% 20.74% - - - - - -
Total Cost 168,376 94,093 101,343 83,851 88,767 242,644 125,869 4.96%
-
Net Worth 170,807 129,885 116,723 43,437 45,921 33,653 -285,033 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 170,807 129,885 116,723 43,437 45,921 33,653 -285,033 -
NOSH 319,684 252,991 252,867 88,251 87,187 88,421 47,791 37.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.93% 8.88% -2.36% -15.37% -4.95% -311.59% -25.50% -
ROE 4.02% 7.21% -1.21% -25.16% -9.49% -545.39% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.82 40.82 39.15 82.36 97.01 66.67 209.86 -20.03%
EPS 2.15 3.70 -0.56 -12.38 -5.00 -207.58 -53.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5134 0.4616 0.4922 0.5267 0.3806 -5.9641 -
Adjusted Per Share Value based on latest NOSH - 88,251
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.73 24.59 23.57 17.31 20.14 14.04 23.88 9.74%
EPS 1.63 2.23 -0.33 -2.60 -1.04 -43.70 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4067 0.3093 0.2779 0.1034 0.1093 0.0801 -0.6787 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.16 0.14 0.12 0.34 0.38 0.59 0.21 -
P/RPS 0.29 0.34 0.31 0.41 0.39 0.88 0.10 19.39%
P/EPS 7.45 3.78 -21.57 -2.75 -7.60 -0.28 -0.39 -
EY 13.43 26.43 -4.64 -36.42 -13.16 -351.82 -255.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.26 0.69 0.72 1.55 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.18 0.17 0.11 0.30 0.45 0.46 0.19 -
P/RPS 0.33 0.42 0.28 0.36 0.46 0.69 0.09 24.15%
P/EPS 8.38 4.59 -19.77 -2.42 -9.00 -0.22 -0.35 -
EY 11.93 21.76 -5.06 -41.27 -11.11 -451.25 -282.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.24 0.61 0.85 1.21 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