[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 313.12%
YoY- 143.83%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,945 90,818 81,748 107,064 100,018 62,268 40,876 75.29%
PBT 10,692 8,078 1,628 3,026 -693 -9,542 -11,360 -
Tax -2,289 -1,782 -272 -885 -270 1,144 2,288 -
NP 8,402 6,296 1,356 2,141 -964 -8,398 -9,072 -
-
NP to SH 7,898 5,928 840 2,637 -1,237 -8,734 -9,288 -
-
Tax Rate 21.41% 22.06% 16.71% 29.25% - - - -
Total Cost 86,542 84,522 80,392 104,923 100,982 70,666 49,948 44.20%
-
Net Worth 129,420 126,472 129,858 124,083 115,774 113,769 40,065 118.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 129,420 126,472 129,858 124,083 115,774 113,769 40,065 118.36%
NOSH 252,085 251,186 262,500 251,333 250,810 252,427 88,288 101.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.85% 6.93% 1.66% 2.00% -0.96% -13.49% -22.19% -
ROE 6.10% 4.69% 0.65% 2.13% -1.07% -7.68% -23.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.66 36.16 31.14 42.60 39.88 24.67 46.30 -12.85%
EPS 3.13 2.36 0.32 0.81 -0.49 -3.46 -10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.5035 0.4947 0.4937 0.4616 0.4507 0.4538 8.56%
Adjusted Per Share Value based on latest NOSH - 251,160
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.81 21.81 19.64 25.72 24.02 14.96 9.82 75.30%
EPS 1.90 1.42 0.20 0.63 -0.30 -2.10 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3109 0.3038 0.3119 0.298 0.2781 0.2733 0.0962 118.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.14 0.18 0.12 0.12 0.18 0.28 -
P/RPS 0.37 0.39 0.58 0.28 0.30 0.73 0.60 -27.52%
P/EPS 4.47 5.93 56.25 11.44 -24.32 -5.20 -2.66 -
EY 22.38 16.86 1.78 8.74 -4.11 -19.22 -37.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.36 0.24 0.26 0.40 0.62 -42.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.17 0.14 0.16 0.14 0.11 0.11 0.20 -
P/RPS 0.45 0.39 0.51 0.33 0.28 0.45 0.43 3.07%
P/EPS 5.43 5.93 50.00 13.34 -22.30 -3.18 -1.90 -
EY 18.43 16.86 2.00 7.49 -4.48 -31.45 -52.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.32 0.28 0.24 0.24 0.44 -17.43%

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