[SYCAL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.05%
YoY- 1.76%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 80,498 96,521 58,029 93,437 82,285 103,770 150,739 -9.91%
PBT -5,359 -5,048 -176,914 -29,230 -29,856 -22,248 -20,294 -19.88%
Tax -2,483 -2,248 -200 -11 -156 -516 -234 48.18%
NP -7,842 -7,296 -177,114 -29,241 -30,012 -22,764 -20,528 -14.80%
-
NP to SH -7,279 -7,428 -177,078 -29,222 -29,745 -22,764 -20,528 -15.85%
-
Tax Rate - - - - - - - -
Total Cost 88,340 103,817 235,143 122,678 112,297 126,534 171,267 -10.43%
-
Net Worth 42,355 45,079 32,836 -294,631 -265,508 234,020 -212,840 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 42,355 45,079 32,836 -294,631 -265,508 234,020 -212,840 -
NOSH 88,333 88,253 88,342 47,779 47,799 47,795 47,757 10.78%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -9.74% -7.56% -305.22% -31.29% -36.47% -21.94% -13.62% -
ROE -17.19% -16.48% -539.26% 0.00% 0.00% -9.73% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 91.13 109.37 65.69 195.56 172.15 217.11 315.63 -18.68%
EPS -8.24 -8.42 -200.44 -61.16 -62.23 -47.63 -42.98 -24.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4795 0.5108 0.3717 -6.1665 -5.5546 4.8963 -4.4567 -
Adjusted Per Share Value based on latest NOSH - 47,779
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.34 23.18 13.94 22.44 19.76 24.93 36.21 -9.91%
EPS -1.75 -1.78 -42.53 -7.02 -7.14 -5.47 -4.93 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.1083 0.0789 -0.7077 -0.6377 0.5621 -0.5112 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.30 0.45 0.39 0.14 0.23 0.25 0.28 -
P/RPS 0.33 0.41 0.59 0.07 0.13 0.12 0.09 24.15%
P/EPS -3.64 -5.35 -0.19 -0.23 -0.37 -0.52 -0.65 33.22%
EY -27.47 -18.70 -513.96 -436.86 -270.56 -190.51 -153.51 -24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.88 1.05 0.00 0.00 0.05 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.32 0.42 0.44 0.17 0.23 0.21 0.20 -
P/RPS 0.35 0.38 0.67 0.09 0.13 0.10 0.06 34.13%
P/EPS -3.88 -4.99 -0.22 -0.28 -0.37 -0.44 -0.47 42.11%
EY -25.75 -20.04 -455.56 -359.77 -270.56 -226.80 -214.92 -29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 1.18 0.00 0.00 0.04 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