[SYCAL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -0.69%
YoY- 41.02%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 85,993 95,538 97,916 149,799 85,185 78,791 44,485 11.60%
PBT -30,126 -29,605 -22,044 -20,405 -34,821 -28,474 -46,323 -6.91%
Tax 0 -35 -558 -265 -225 8,718 46,323 -
NP -30,126 -29,640 -22,602 -20,670 -35,046 -19,756 0 -
-
NP to SH -30,045 -29,384 -22,602 -20,670 -35,046 -28,495 -42,887 -5.75%
-
Tax Rate - - - - - - - -
Total Cost 116,119 125,178 120,518 170,469 120,231 98,547 44,485 17.33%
-
Net Worth -308,937 -270,769 -241,571 -218,942 -197,919 -162,845 -130,547 15.43%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -308,937 -270,769 -241,571 -218,942 -197,919 -162,845 -130,547 15.43%
NOSH 47,780 47,769 47,792 47,788 47,760 47,760 47,774 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -35.03% -31.02% -23.08% -13.80% -41.14% -25.07% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 179.98 200.00 204.88 313.46 178.36 164.97 93.12 11.60%
EPS -62.88 -61.51 -47.29 -43.25 -73.38 -59.66 -89.77 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.4658 -5.6682 -5.0546 -4.5815 -4.144 -3.4096 -2.7326 15.42%
Adjusted Per Share Value based on latest NOSH - 47,788
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.47 22.75 23.31 35.67 20.28 18.76 10.59 11.60%
EPS -7.15 -7.00 -5.38 -4.92 -8.34 -6.78 -10.21 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7356 -0.6447 -0.5752 -0.5213 -0.4712 -0.3877 -0.3108 15.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.20 0.25 0.19 0.25 0.37 0.33 0.31 -
P/RPS 0.11 0.13 0.09 0.08 0.21 0.20 0.33 -16.72%
P/EPS -0.32 -0.41 -0.40 -0.58 -0.50 -0.55 -0.35 -1.48%
EY -314.41 -246.05 -248.91 -173.01 -198.32 -180.79 -289.58 1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 30/05/05 28/05/04 30/05/03 30/05/02 30/05/01 -
Price 0.44 0.28 0.19 0.25 0.25 0.33 0.34 -
P/RPS 0.24 0.14 0.09 0.08 0.14 0.20 0.37 -6.95%
P/EPS -0.70 -0.46 -0.40 -0.58 -0.34 -0.55 -0.38 10.71%
EY -142.91 -219.68 -248.91 -173.01 -293.51 -180.79 -264.03 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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