[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.19%
YoY- -10.92%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 68,404 73,640 103,770 115,314 113,696 97,056 150,739 -40.97%
PBT -24,990 -22,724 -22,247 -23,086 -22,940 -23,540 -20,294 14.90%
Tax 0 -484 -517 -550 -420 -316 -234 -
NP -24,990 -23,208 -22,764 -23,637 -23,360 -23,856 -20,528 14.02%
-
NP to SH -25,150 -23,208 -22,764 -23,637 -23,360 -23,856 -20,528 14.51%
-
Tax Rate - - - - - - - -
Total Cost 93,394 96,848 126,534 138,951 137,056 120,912 171,267 -33.27%
-
Net Worth -248,265 -241,571 233,932 -230,693 -224,580 -218,942 -212,924 10.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -248,265 -241,571 233,932 -230,693 -224,580 -218,942 -212,924 10.79%
NOSH 47,777 47,792 47,777 47,784 47,770 47,788 47,776 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -36.53% -31.52% -21.94% -20.50% -20.55% -24.58% -13.62% -
ROE 0.00% 0.00% -9.73% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 143.17 154.08 217.20 241.32 238.00 203.10 315.51 -40.97%
EPS -52.64 -48.56 -47.65 -49.47 -48.90 -49.92 -42.97 14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.1963 -5.0546 4.8963 -4.8278 -4.7012 -4.5815 -4.4567 10.78%
Adjusted Per Share Value based on latest NOSH - 47,772
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.43 17.69 24.93 27.70 27.31 23.31 36.21 -40.98%
EPS -6.04 -5.57 -5.47 -5.68 -5.61 -5.73 -4.93 14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5963 -0.5802 0.5619 -0.5541 -0.5394 -0.5259 -0.5114 10.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.19 0.25 0.27 0.28 0.25 0.28 -
P/RPS 0.15 0.12 0.12 0.11 0.12 0.12 0.09 40.61%
P/EPS -0.40 -0.39 -0.52 -0.55 -0.57 -0.50 -0.65 -27.67%
EY -250.67 -255.58 -190.58 -183.21 -174.64 -199.68 -153.45 38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.20 0.19 0.21 0.24 0.25 0.25 0.20 -
P/RPS 0.14 0.12 0.10 0.10 0.11 0.12 0.06 76.01%
P/EPS -0.38 -0.39 -0.44 -0.49 -0.51 -0.50 -0.47 -13.22%
EY -263.20 -255.58 -226.89 -206.11 -195.60 -199.68 -214.83 14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 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