[SYCAL] YoY TTM Result on 31-Dec-2022 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 20.39%
YoY- 273.88%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 285,035 93,861 60,719 53,212 59,029 76,203 123,286 13.74%
PBT 3,788 4,303 1,922 1,856 4,442 3,520 8,780 -12.11%
Tax -2,172 -2,063 -1,241 -1,324 -2,752 -1,688 -2,604 -2.74%
NP 1,616 2,240 681 532 1,690 1,832 6,176 -18.62%
-
NP to SH 946 2,090 559 442 1,559 1,819 5,518 -23.74%
-
Tax Rate 57.34% 47.94% 64.57% 71.34% 61.95% 47.95% 29.66% -
Total Cost 283,419 91,621 60,038 52,680 57,339 74,371 117,110 14.54%
-
Net Worth 280,186 279,686 277,896 278,729 273,025 249,646 250,211 1.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 280,186 279,686 277,896 278,729 273,025 249,646 250,211 1.75%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 320,250 4.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.57% 2.39% 1.12% 1.00% 2.86% 2.40% 5.01% -
ROE 0.34% 0.75% 0.20% 0.16% 0.57% 0.73% 2.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 68.46 22.55 14.58 12.78 14.18 20.27 38.50 9.24%
EPS 0.23 0.50 0.13 0.11 0.37 0.48 1.72 -26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6718 0.6675 0.6695 0.6558 0.6639 0.7813 -2.26%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.87 22.35 14.46 12.67 14.05 18.14 29.35 13.75%
EPS 0.23 0.50 0.13 0.11 0.37 0.43 1.31 -23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6671 0.6659 0.6617 0.6636 0.6501 0.5944 0.5957 1.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.18 0.175 0.265 0.245 0.245 0.33 -
P/RPS 0.28 0.80 1.20 2.07 1.73 1.21 0.86 -15.84%
P/EPS 83.62 35.86 130.33 249.61 65.43 50.65 19.15 25.42%
EY 1.20 2.79 0.77 0.40 1.53 1.97 5.22 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.26 0.40 0.37 0.37 0.42 -6.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/02/24 27/02/23 24/02/22 31/03/21 29/08/19 29/08/18 29/08/17 -
Price 0.21 0.18 0.175 0.245 0.24 0.245 0.275 -
P/RPS 0.31 0.80 1.20 1.92 1.69 1.21 0.71 -11.95%
P/EPS 92.42 35.86 130.33 230.77 64.09 50.65 15.96 30.98%
EY 1.08 2.79 0.77 0.43 1.56 1.97 6.27 -23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.26 0.37 0.37 0.37 0.35 -1.84%

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