[SYCAL] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.21%
YoY- 108.51%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 79,538 141,379 218,688 463,168 305,039 192,025 110,976 -5.39%
PBT 4,234 9,354 15,158 41,064 20,419 14,496 9,530 -12.64%
Tax -1,936 -2,701 -2,653 -1,899 -1,154 -4,987 -2,376 -3.35%
NP 2,298 6,653 12,505 39,165 19,265 9,509 7,154 -17.23%
-
NP to SH 2,237 5,424 10,290 37,816 18,136 9,605 6,735 -16.77%
-
Tax Rate 45.73% 28.88% 17.50% 4.62% 5.65% 34.40% 24.93% -
Total Cost 77,240 134,726 206,183 424,003 285,774 182,516 103,822 -4.80%
-
Net Worth 259,013 249,602 243,423 232,574 194,369 175,366 129,862 12.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 259,013 249,602 243,423 232,574 194,369 175,366 129,862 12.18%
NOSH 347,249 320,250 319,999 319,954 320,847 320,714 251,379 5.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.89% 4.71% 5.72% 8.46% 6.32% 4.95% 6.45% -
ROE 0.86% 2.17% 4.23% 16.26% 9.33% 5.48% 5.19% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.91 44.15 68.34 144.76 95.07 59.87 44.15 -10.35%
EPS 0.64 1.69 3.22 11.82 5.65 2.99 2.68 -21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7459 0.7794 0.7607 0.7269 0.6058 0.5468 0.5166 6.31%
Adjusted Per Share Value based on latest NOSH - 319,954
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.94 33.66 52.07 110.28 72.63 45.72 26.42 -5.39%
EPS 0.53 1.29 2.45 9.00 4.32 2.29 1.60 -16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.5943 0.5796 0.5537 0.4628 0.4175 0.3092 12.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.25 0.37 0.365 0.40 0.31 0.18 0.20 -
P/RPS 1.09 0.84 0.53 0.28 0.33 0.30 0.45 15.87%
P/EPS 38.81 21.85 11.35 3.38 5.48 6.01 7.46 31.61%
EY 2.58 4.58 8.81 29.55 18.23 16.64 13.40 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.48 0.55 0.51 0.33 0.39 -2.25%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 27/05/16 27/05/15 29/05/14 30/05/13 31/05/12 -
Price 0.25 0.335 0.355 0.445 0.415 0.24 0.17 -
P/RPS 1.09 0.76 0.52 0.31 0.44 0.40 0.39 18.67%
P/EPS 38.81 19.78 11.04 3.77 7.34 8.01 6.35 35.19%
EY 2.58 5.06 9.06 26.56 13.62 12.48 15.76 -26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.47 0.61 0.69 0.44 0.33 0.49%

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