[SYCAL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -68.15%
YoY- 109.04%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 83,637 94,945 90,818 81,748 107,064 100,018 62,268 21.67%
PBT 5,923 10,692 8,078 1,628 3,026 -693 -9,542 -
Tax -1,243 -2,289 -1,782 -272 -885 -270 1,144 -
NP 4,680 8,402 6,296 1,356 2,141 -964 -8,398 -
-
NP to SH 4,484 7,898 5,928 840 2,637 -1,237 -8,734 -
-
Tax Rate 20.99% 21.41% 22.06% 16.71% 29.25% - - -
Total Cost 78,957 86,542 84,522 80,392 104,923 100,982 70,666 7.65%
-
Net Worth 128,045 129,420 126,472 129,858 124,083 115,774 113,769 8.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 128,045 129,420 126,472 129,858 124,083 115,774 113,769 8.17%
NOSH 251,910 252,085 251,186 262,500 251,333 250,810 252,427 -0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.60% 8.85% 6.93% 1.66% 2.00% -0.96% -13.49% -
ROE 3.50% 6.10% 4.69% 0.65% 2.13% -1.07% -7.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.20 37.66 36.16 31.14 42.60 39.88 24.67 21.82%
EPS 1.78 3.13 2.36 0.32 0.81 -0.49 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.5134 0.5035 0.4947 0.4937 0.4616 0.4507 8.32%
Adjusted Per Share Value based on latest NOSH - 262,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.09 22.81 21.81 19.64 25.72 24.02 14.96 21.65%
EPS 1.08 1.90 1.42 0.20 0.63 -0.30 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.3109 0.3038 0.3119 0.298 0.2781 0.2733 8.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.14 0.14 0.18 0.12 0.12 0.18 -
P/RPS 0.60 0.37 0.39 0.58 0.28 0.30 0.73 -12.22%
P/EPS 11.24 4.47 5.93 56.25 11.44 -24.32 -5.20 -
EY 8.90 22.38 16.86 1.78 8.74 -4.11 -19.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.28 0.36 0.24 0.26 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.22 0.17 0.14 0.16 0.14 0.11 0.11 -
P/RPS 0.66 0.45 0.39 0.51 0.33 0.28 0.45 28.99%
P/EPS 12.36 5.43 5.93 50.00 13.34 -22.30 -3.18 -
EY 8.09 18.43 16.86 2.00 7.49 -4.48 -31.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.28 0.32 0.28 0.24 0.24 47.35%

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