[SYCAL] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 76.96%
YoY- 87.12%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 212,859 175,259 103,259 99,010 72,683 84,581 58,953 23.83%
PBT 16,408 8,316 11,565 -1,784 -8,234 -1,857 -183,691 -
Tax -5,415 -1,433 -2,399 -549 -2,934 -2,329 0 -
NP 10,993 6,883 9,166 -2,333 -11,168 -4,186 -183,691 -
-
NP to SH 10,952 6,867 9,360 -1,407 -10,927 -4,360 -183,541 -
-
Tax Rate 33.00% 17.23% 20.74% - - - - -
Total Cost 201,866 168,376 94,093 101,343 83,851 88,767 242,644 -3.01%
-
Net Worth 182,938 170,807 129,885 116,723 43,437 45,921 33,653 32.56%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 182,938 170,807 129,885 116,723 43,437 45,921 33,653 32.56%
NOSH 321,339 319,684 252,991 252,867 88,251 87,187 88,421 23.96%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.16% 3.93% 8.88% -2.36% -15.37% -4.95% -311.59% -
ROE 5.99% 4.02% 7.21% -1.21% -25.16% -9.49% -545.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.24 54.82 40.82 39.15 82.36 97.01 66.67 -0.10%
EPS 3.41 2.15 3.70 -0.56 -12.38 -5.00 -207.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.5343 0.5134 0.4616 0.4922 0.5267 0.3806 6.93%
Adjusted Per Share Value based on latest NOSH - 252,867
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 51.13 42.10 24.80 23.78 17.46 20.32 14.16 23.83%
EPS 2.63 1.65 2.25 -0.34 -2.62 -1.05 -44.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4394 0.4103 0.312 0.2804 0.1043 0.1103 0.0808 32.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.31 0.16 0.14 0.12 0.34 0.38 0.59 -
P/RPS 0.47 0.29 0.34 0.31 0.41 0.39 0.88 -9.91%
P/EPS 9.10 7.45 3.78 -21.57 -2.75 -7.60 -0.28 -
EY 10.99 13.43 26.43 -4.64 -36.42 -13.16 -351.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.30 0.27 0.26 0.69 0.72 1.55 -16.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 30/11/07 -
Price 0.295 0.18 0.17 0.11 0.30 0.45 0.46 -
P/RPS 0.45 0.33 0.42 0.28 0.36 0.46 0.69 -6.87%
P/EPS 8.66 8.38 4.59 -19.77 -2.42 -9.00 -0.22 -
EY 11.55 11.93 21.76 -5.06 -41.27 -11.11 -451.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.33 0.24 0.61 0.85 1.21 -13.11%

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