[SYCAL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.41%
YoY- 59.49%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 154,452 375,606 377,802 212,859 175,259 103,259 99,010 7.68%
PBT 9,256 36,621 25,581 16,408 8,316 11,565 -1,784 -
Tax -1,911 -1,266 -2,431 -5,415 -1,433 -2,399 -549 23.08%
NP 7,345 35,355 23,150 10,993 6,883 9,166 -2,333 -
-
NP to SH 5,293 33,736 21,876 10,952 6,867 9,360 -1,407 -
-
Tax Rate 20.65% 3.46% 9.50% 33.00% 17.23% 20.74% - -
Total Cost 147,107 340,251 354,652 201,866 168,376 94,093 101,343 6.40%
-
Net Worth 245,695 239,871 205,471 182,938 170,807 129,885 116,723 13.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 245,695 239,871 205,471 182,938 170,807 129,885 116,723 13.19%
NOSH 320,249 320,000 320,899 321,339 319,684 252,991 252,867 4.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.76% 9.41% 6.13% 5.16% 3.93% 8.88% -2.36% -
ROE 2.15% 14.06% 10.65% 5.99% 4.02% 7.21% -1.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.23 117.38 117.73 66.24 54.82 40.82 39.15 3.53%
EPS 1.65 10.54 6.82 3.41 2.15 3.70 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7672 0.7496 0.6403 0.5693 0.5343 0.5134 0.4616 8.82%
Adjusted Per Share Value based on latest NOSH - 321,339
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.10 90.22 90.75 51.13 42.10 24.80 23.78 7.68%
EPS 1.27 8.10 5.25 2.63 1.65 2.25 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5902 0.5762 0.4935 0.4394 0.4103 0.312 0.2804 13.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.37 0.445 0.31 0.16 0.14 0.12 -
P/RPS 0.73 0.32 0.38 0.47 0.29 0.34 0.31 15.32%
P/EPS 21.18 3.51 6.53 9.10 7.45 3.78 -21.57 -
EY 4.72 28.49 15.32 10.99 13.43 26.43 -4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.69 0.54 0.30 0.27 0.26 9.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 26/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.35 0.45 0.395 0.295 0.18 0.17 0.11 -
P/RPS 0.73 0.38 0.34 0.45 0.33 0.42 0.28 17.29%
P/EPS 21.18 4.27 5.79 8.66 8.38 4.59 -19.77 -
EY 4.72 23.43 17.26 11.55 11.93 21.76 -5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.62 0.52 0.34 0.33 0.24 11.44%

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