[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.28%
YoY- 26.73%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 141,058 100,816 81,169 77,145 78,134 84,752 63,507 70.48%
PBT -20,276 -23,096 -35,527 -24,906 -25,678 -25,920 -30,587 -24.03%
Tax -456 -192 -245 -266 -350 -272 55 -
NP -20,732 -23,288 -35,772 -25,173 -26,028 -26,192 -30,532 -22.80%
-
NP to SH -20,732 -23,288 -35,772 -25,173 -26,028 -26,192 -30,532 -22.80%
-
Tax Rate - - - - - - - -
Total Cost 161,790 124,104 116,941 102,318 104,162 110,944 94,039 43.72%
-
Net Worth -202,500 -197,919 -192,175 -175,265 -169,306 -162,845 -156,415 18.84%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -202,500 -197,919 -192,175 -175,265 -169,306 -162,845 -156,415 18.84%
NOSH 47,769 47,760 47,778 47,773 47,775 47,760 47,780 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -14.70% -23.10% -44.07% -32.63% -33.31% -30.90% -48.08% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 295.29 211.09 169.88 161.48 163.54 177.45 132.91 70.51%
EPS -43.40 -48.76 -74.87 -52.69 -54.48 -54.84 -63.90 -22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.2391 -4.144 -4.0222 -3.6687 -3.5438 -3.4096 -3.2736 18.86%
Adjusted Per Share Value based on latest NOSH - 47,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.88 24.22 19.50 18.53 18.77 20.36 15.25 70.51%
EPS -4.98 -5.59 -8.59 -6.05 -6.25 -6.29 -7.33 -22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4864 -0.4754 -0.4616 -0.421 -0.4067 -0.3911 -0.3757 18.84%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.43 0.37 0.36 0.34 0.36 0.33 0.56 -
P/RPS 0.15 0.18 0.21 0.21 0.22 0.19 0.42 -49.75%
P/EPS -0.99 -0.76 -0.48 -0.65 -0.66 -0.60 -0.88 8.19%
EY -100.93 -131.78 -207.97 -154.98 -151.33 -166.18 -114.11 -7.87%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 27/02/02 -
Price 0.35 0.25 0.37 0.31 0.31 0.33 0.45 -
P/RPS 0.12 0.12 0.22 0.19 0.19 0.19 0.34 -50.15%
P/EPS -0.81 -0.51 -0.49 -0.59 -0.57 -0.60 -0.70 10.24%
EY -124.00 -195.04 -202.35 -169.98 -175.74 -166.18 -142.00 -8.66%
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