[SYCAL] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 275.2%
YoY- 41.35%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 49,247 24,105 10,039 89,826 59,934 53,212 35,396 24.65%
PBT 860 511 223 3,267 1,877 1,857 1,910 -41.28%
Tax -580 -402 -191 -2,164 -1,498 -1,325 -1,016 -31.20%
NP 280 109 32 1,103 379 532 894 -53.91%
-
NP to SH 262 77 44 923 246 441 894 -55.91%
-
Tax Rate 67.44% 78.67% 85.65% 66.24% 79.81% 71.35% 53.19% -
Total Cost 48,967 23,996 10,007 88,723 59,555 52,680 34,502 26.31%
-
Net Worth 278,104 277,896 277,854 279,187 278,521 278,729 279,187 -0.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 278,104 277,896 277,854 279,187 278,521 278,729 279,187 -0.25%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.57% 0.45% 0.32% 1.23% 0.63% 1.00% 2.53% -
ROE 0.09% 0.03% 0.02% 0.33% 0.09% 0.16% 0.32% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.83 5.79 2.41 21.58 14.40 12.78 8.50 24.68%
EPS 0.06 0.02 0.01 0.22 0.06 0.11 0.21 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.668 0.6675 0.6674 0.6706 0.669 0.6695 0.6706 -0.25%
Adjusted Per Share Value based on latest NOSH - 416,324
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.73 5.74 2.39 21.39 14.27 12.67 8.43 24.66%
EPS 0.06 0.02 0.01 0.22 0.06 0.11 0.21 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6622 0.6617 0.6616 0.6647 0.6631 0.6636 0.6647 -0.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.18 0.175 0.195 0.205 0.245 0.265 0.24 -
P/RPS 1.52 3.02 8.09 0.95 1.70 2.07 2.82 -33.79%
P/EPS 286.02 946.19 1,845.07 92.47 414.63 250.17 111.76 87.20%
EY 0.35 0.11 0.05 1.08 0.24 0.40 0.89 -46.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.29 0.31 0.37 0.40 0.36 -17.46%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 30/11/21 30/09/21 28/05/21 31/03/21 26/11/20 -
Price 0.17 0.175 0.21 0.195 0.20 0.245 0.245 -
P/RPS 1.44 3.02 8.71 0.90 1.39 1.92 2.88 -37.03%
P/EPS 270.13 946.19 1,987.00 87.96 338.48 231.29 114.09 77.73%
EY 0.37 0.11 0.05 1.14 0.30 0.43 0.88 -43.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.31 0.29 0.30 0.37 0.37 -23.01%

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