[SYCAL] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -7.43%
YoY- 157.37%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 285,781 84,918 64,469 62,012 61,544 79,538 141,379 11.42%
PBT 3,769 3,866 1,579 7,360 4,475 4,234 9,354 -13.04%
Tax -2,036 -2,078 -1,339 -2,062 -2,748 -1,936 -2,701 -4.25%
NP 1,733 1,788 240 5,298 1,727 2,298 6,653 -18.68%
-
NP to SH 1,235 1,736 73 5,392 1,502 2,237 5,424 -20.34%
-
Tax Rate 54.02% 53.75% 84.80% 28.02% 61.41% 45.73% 28.88% -
Total Cost 284,048 83,130 64,229 56,714 59,817 77,240 134,726 12.15%
-
Net Worth 280,103 279,270 277,854 279,187 272,900 259,013 249,602 1.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 280,103 279,270 277,854 279,187 272,900 259,013 249,602 1.78%
NOSH 416,324 416,324 416,324 416,324 416,324 347,249 320,250 4.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.61% 2.11% 0.37% 8.54% 2.81% 2.89% 4.71% -
ROE 0.44% 0.62% 0.03% 1.93% 0.55% 0.86% 2.17% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.64 20.40 15.49 14.90 14.78 22.91 44.15 7.02%
EPS 0.30 0.42 0.02 1.30 0.36 0.64 1.69 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6728 0.6708 0.6674 0.6706 0.6555 0.7459 0.7794 -2.23%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.04 20.22 15.35 14.76 14.65 18.94 33.66 11.42%
EPS 0.29 0.41 0.02 1.28 0.36 0.53 1.29 -20.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6669 0.6649 0.6616 0.6647 0.6498 0.6167 0.5943 1.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.195 0.175 0.195 0.24 0.255 0.25 0.37 -
P/RPS 0.28 0.86 1.26 1.61 1.72 1.09 0.84 -15.54%
P/EPS 65.74 41.97 1,112.10 18.53 70.68 38.81 21.85 18.45%
EY 1.52 2.38 0.09 5.40 1.41 2.58 4.58 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.36 0.39 0.34 0.47 -7.15%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/11/23 30/11/22 30/11/21 26/11/20 30/05/19 30/05/18 25/05/17 -
Price 0.195 0.18 0.21 0.245 0.24 0.25 0.335 -
P/RPS 0.28 0.88 1.36 1.64 1.62 1.09 0.76 -14.23%
P/EPS 65.74 43.17 1,197.65 18.92 66.52 38.81 19.78 20.28%
EY 1.52 2.32 0.08 5.29 1.50 2.58 5.06 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.31 0.37 0.37 0.34 0.43 -5.87%

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