[SYCAL] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -49.17%
YoY- 39.12%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 406,183 292,326 169,406 100,131 107,064 80,498 96,521 27.04%
PBT 37,383 18,733 13,945 7,063 3,026 -5,359 -5,048 -
Tax -1,578 -756 -5,009 -1,863 -885 -2,483 -2,248 -5.72%
NP 35,805 17,977 8,936 5,200 2,141 -7,842 -7,296 -
-
NP to SH 34,627 17,044 9,098 4,758 3,420 -7,279 -7,428 -
-
Tax Rate 4.22% 4.04% 35.92% 26.38% 29.25% - - -
Total Cost 370,378 274,349 160,470 94,931 104,923 88,340 103,817 23.60%
-
Net Worth 225,485 189,900 172,486 128,412 123,998 42,355 45,079 30.75%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 225,485 189,900 172,486 128,412 123,998 42,355 45,079 30.75%
NOSH 320,519 320,344 320,666 252,631 251,160 88,333 88,253 23.96%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.81% 6.15% 5.27% 5.19% 2.00% -9.74% -7.56% -
ROE 15.36% 8.98% 5.27% 3.71% 2.76% -17.19% -16.48% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 126.73 91.25 52.83 39.64 42.63 91.13 109.37 2.48%
EPS 10.80 5.32 2.84 1.88 1.36 -8.24 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7035 0.5928 0.5379 0.5083 0.4937 0.4795 0.5108 5.47%
Adjusted Per Share Value based on latest NOSH - 252,631
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 97.56 70.22 40.69 24.05 25.72 19.34 23.18 27.05%
EPS 8.32 4.09 2.19 1.14 0.82 -1.75 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5416 0.4561 0.4143 0.3084 0.2978 0.1017 0.1083 30.75%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.325 0.28 0.18 0.20 0.12 0.30 0.45 -
P/RPS 0.26 0.31 0.34 0.50 0.28 0.33 0.41 -7.30%
P/EPS 3.01 5.26 6.34 10.62 8.81 -3.64 -5.35 -
EY 33.24 19.00 15.76 9.42 11.35 -27.47 -18.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.33 0.39 0.24 0.63 0.88 -10.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.40 0.28 0.155 0.22 0.14 0.32 0.42 -
P/RPS 0.32 0.31 0.29 0.56 0.33 0.35 0.38 -2.82%
P/EPS 3.70 5.26 5.46 11.68 10.28 -3.88 -4.99 -
EY 27.01 19.00 18.30 8.56 9.73 -25.75 -20.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.29 0.43 0.28 0.67 0.82 -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