Highlights

[SYCAL] YoY Quarter Result on 2018-09-30 [#3]

Stock [SYCAL]: SYCAL VENTURES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     70.37%    YoY -     -61.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 8,759 17,351 24,258 22,143 49,356 118,661 77,832 -30.50%
  YoY % -49.52% -28.47% 9.55% -55.14% -58.41% 52.46% -
  Horiz. % 11.25% 22.29% 31.17% 28.45% 63.41% 152.46% 100.00%
PBT 1,457 608 638 1,336 4,409 7,637 4,282 -16.44%
  YoY % 139.64% -4.70% -52.25% -69.70% -42.27% 78.35% -
  Horiz. % 34.03% 14.20% 14.90% 31.20% 102.97% 178.35% 100.00%
Tax -761 -411 -286 -457 -1,070 -1,397 -708 1.21%
  YoY % -85.16% -43.71% 37.42% 57.29% 23.41% -97.32% -
  Horiz. % 107.49% 58.05% 40.40% 64.55% 151.13% 197.32% 100.00%
NP 696 197 352 879 3,339 6,240 3,574 -23.86%
  YoY % 253.30% -44.03% -59.95% -73.67% -46.49% 74.59% -
  Horiz. % 19.47% 5.51% 9.85% 24.59% 93.42% 174.59% 100.00%
NP to SH 674 138 355 789 3,200 6,065 3,599 -24.35%
  YoY % 388.41% -61.13% -55.01% -75.34% -47.24% 68.52% -
  Horiz. % 18.73% 3.83% 9.86% 21.92% 88.91% 168.52% 100.00%
Tax Rate 52.23 % 67.60 % 44.83 % 34.21 % 24.27 % 18.29 % 16.53 % 21.13%
  YoY % -22.74% 50.79% 31.04% 40.96% 32.70% 10.65% -
  Horiz. % 315.97% 408.95% 271.20% 206.96% 146.82% 110.65% 100.00%
Total Cost 8,063 17,154 23,906 21,264 46,017 112,421 74,258 -30.92%
  YoY % -53.00% -28.24% 12.42% -53.79% -59.07% 51.39% -
  Horiz. % 10.86% 23.10% 32.19% 28.64% 61.97% 151.39% 100.00%
Net Worth 273,691 258,174 250,563 245,695 239,871 205,471 182,938 6.94%
  YoY % 6.01% 3.04% 1.98% 2.43% 16.74% 12.32% -
  Horiz. % 149.61% 141.13% 136.97% 134.30% 131.12% 112.32% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 273,691 258,174 250,563 245,695 239,871 205,471 182,938 6.94%
  YoY % 6.01% 3.04% 1.98% 2.43% 16.74% 12.32% -
  Horiz. % 149.61% 141.13% 136.97% 134.30% 131.12% 112.32% 100.00%
NOSH 416,324 389,461 320,250 320,249 320,000 320,899 321,339 4.41%
  YoY % 6.90% 21.61% 0.00% 0.08% -0.28% -0.14% -
  Horiz. % 129.56% 121.20% 99.66% 99.66% 99.58% 99.86% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.95 % 1.14 % 1.45 % 3.97 % 6.77 % 5.26 % 4.59 % 9.58%
  YoY % 597.37% -21.38% -63.48% -41.36% 28.71% 14.60% -
  Horiz. % 173.20% 24.84% 31.59% 86.49% 147.49% 114.60% 100.00%
ROE 0.25 % 0.05 % 0.14 % 0.32 % 1.33 % 2.95 % 1.97 % -29.10%
  YoY % 400.00% -64.29% -56.25% -75.94% -54.92% 49.75% -
  Horiz. % 12.69% 2.54% 7.11% 16.24% 67.51% 149.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.10 4.46 7.57 6.91 15.42 36.98 24.22 -33.46%
  YoY % -52.91% -41.08% 9.55% -55.19% -58.30% 52.68% -
  Horiz. % 8.67% 18.41% 31.26% 28.53% 63.67% 152.68% 100.00%
EPS 0.16 0.04 0.11 0.25 1.00 1.89 1.12 -27.69%
  YoY % 300.00% -63.64% -56.00% -75.00% -47.09% 68.75% -
  Horiz. % 14.29% 3.57% 9.82% 22.32% 89.29% 168.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6574 0.6629 0.7824 0.7672 0.7496 0.6403 0.5693 2.43%
  YoY % -0.83% -15.27% 1.98% 2.35% 17.07% 12.47% -
  Horiz. % 115.48% 116.44% 137.43% 134.76% 131.67% 112.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.10 4.17 5.83 5.32 11.86 28.50 18.70 -30.53%
  YoY % -49.64% -28.47% 9.59% -55.14% -58.39% 52.41% -
  Horiz. % 11.23% 22.30% 31.18% 28.45% 63.42% 152.41% 100.00%
EPS 0.16 0.03 0.09 0.19 0.77 1.46 0.86 -24.43%
  YoY % 433.33% -66.67% -52.63% -75.32% -47.26% 69.77% -
  Horiz. % 18.60% 3.49% 10.47% 22.09% 89.53% 169.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6574 0.6201 0.6018 0.5902 0.5762 0.4935 0.4394 6.94%
  YoY % 6.02% 3.04% 1.97% 2.43% 16.76% 12.31% -
  Horiz. % 149.61% 141.12% 136.96% 134.32% 131.13% 112.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2300 0.2450 0.2750 0.3500 0.3700 0.4450 0.3100 -
P/RPS 10.93 5.50 3.63 5.06 2.40 1.20 1.28 42.94%
  YoY % 98.73% 51.52% -28.26% 110.83% 100.00% -6.25% -
  Horiz. % 853.91% 429.69% 283.59% 395.31% 187.50% 93.75% 100.00%
P/EPS 142.07 691.44 248.08 142.06 37.00 23.54 27.68 31.32%
  YoY % -79.45% 178.72% 74.63% 283.95% 57.18% -14.96% -
  Horiz. % 513.26% 2,497.98% 896.24% 513.22% 133.67% 85.04% 100.00%
EY 0.70 0.14 0.40 0.70 2.70 4.25 3.61 -23.91%
  YoY % 400.00% -65.00% -42.86% -74.07% -36.47% 17.73% -
  Horiz. % 19.39% 3.88% 11.08% 19.39% 74.79% 117.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.37 0.35 0.46 0.49 0.69 0.54 -6.97%
  YoY % -5.41% 5.71% -23.91% -6.12% -28.99% 27.78% -
  Horiz. % 64.81% 68.52% 64.81% 85.19% 90.74% 127.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 29/11/18 29/11/17 29/11/16 26/11/15 26/11/14 29/11/13 -
Price 0.2250 0.2200 0.2650 0.3500 0.4500 0.3950 0.2950 -
P/RPS 10.69 4.94 3.50 5.06 2.92 1.07 1.22 43.56%
  YoY % 116.40% 41.14% -30.83% 73.29% 172.90% -12.30% -
  Horiz. % 876.23% 404.92% 286.89% 414.75% 239.34% 87.70% 100.00%
P/EPS 138.98 620.88 239.06 142.06 45.00 20.90 26.34 31.93%
  YoY % -77.62% 159.72% 68.28% 215.69% 115.31% -20.65% -
  Horiz. % 527.64% 2,357.18% 907.59% 539.33% 170.84% 79.35% 100.00%
EY 0.72 0.16 0.42 0.70 2.22 4.78 3.80 -24.20%
  YoY % 350.00% -61.90% -40.00% -68.47% -53.56% 25.79% -
  Horiz. % 18.95% 4.21% 11.05% 18.42% 58.42% 125.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.33 0.34 0.46 0.60 0.62 0.52 -6.83%
  YoY % 3.03% -2.94% -26.09% -23.33% -3.23% 19.23% -
  Horiz. % 65.38% 63.46% 65.38% 88.46% 115.38% 119.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers