[SYCAL] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.86%
YoY- -47.29%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 62,012 61,544 79,538 141,379 218,688 463,168 305,039 -21.71%
PBT 7,360 4,475 4,234 9,354 15,158 41,064 20,419 -14.51%
Tax -2,062 -2,748 -1,936 -2,701 -2,653 -1,899 -1,154 9.33%
NP 5,298 1,727 2,298 6,653 12,505 39,165 19,265 -17.99%
-
NP to SH 5,392 1,502 2,237 5,424 10,290 37,816 18,136 -17.00%
-
Tax Rate 28.02% 61.41% 45.73% 28.88% 17.50% 4.62% 5.65% -
Total Cost 56,714 59,817 77,240 134,726 206,183 424,003 285,774 -22.00%
-
Net Worth 279,187 272,900 259,013 249,602 243,423 232,574 194,369 5.72%
Dividend
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 279,187 272,900 259,013 249,602 243,423 232,574 194,369 5.72%
NOSH 416,324 416,324 347,249 320,250 319,999 319,954 320,847 4.08%
Ratio Analysis
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.54% 2.81% 2.89% 4.71% 5.72% 8.46% 6.32% -
ROE 1.93% 0.55% 0.86% 2.17% 4.23% 16.26% 9.33% -
Per Share
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.90 14.78 22.91 44.15 68.34 144.76 95.07 -24.78%
EPS 1.30 0.36 0.64 1.69 3.22 11.82 5.65 -20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6706 0.6555 0.7459 0.7794 0.7607 0.7269 0.6058 1.57%
Adjusted Per Share Value based on latest NOSH - 320,250
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.90 14.78 19.10 33.96 52.53 111.25 73.27 -21.71%
EPS 1.30 0.36 0.54 1.30 2.47 9.08 4.36 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6706 0.6555 0.6221 0.5995 0.5847 0.5586 0.4669 5.72%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.24 0.255 0.25 0.37 0.365 0.40 0.31 -
P/RPS 1.61 1.72 1.09 0.84 0.53 0.28 0.33 27.58%
P/EPS 18.53 70.68 38.81 21.85 11.35 3.38 5.48 20.59%
EY 5.40 1.41 2.58 4.58 8.81 29.55 18.23 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.34 0.47 0.48 0.55 0.51 -5.21%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/11/20 30/05/19 30/05/18 25/05/17 27/05/16 27/05/15 29/05/14 -
Price 0.245 0.24 0.25 0.335 0.355 0.445 0.415 -
P/RPS 1.64 1.62 1.09 0.76 0.52 0.31 0.44 22.40%
P/EPS 18.92 66.52 38.81 19.78 11.04 3.77 7.34 15.66%
EY 5.29 1.50 2.58 5.06 9.06 26.56 13.62 -13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.34 0.43 0.47 0.61 0.69 -9.13%

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