[SYCAL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 99.87%
YoY- 738.36%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,168 31,282 83,637 71,209 45,409 20,437 107,064 -31.17%
PBT 6,041 2,874 5,923 8,019 4,039 407 3,026 58.61%
Tax -1,052 -581 -1,243 -1,717 -891 -68 -885 12.22%
NP 4,989 2,293 4,680 6,302 3,148 339 2,141 75.85%
-
NP to SH 4,867 2,187 4,484 5,924 2,964 210 2,637 50.52%
-
Tax Rate 17.41% 20.22% 20.99% 21.41% 22.06% 16.71% 29.25% -
Total Cost 56,179 28,989 78,957 64,907 42,261 20,098 104,923 -34.08%
-
Net Worth 168,103 129,862 128,045 129,420 126,472 129,858 124,083 22.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 168,103 129,862 128,045 129,420 126,472 129,858 124,083 22.45%
NOSH 320,197 251,379 251,910 252,085 251,186 262,500 251,333 17.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.16% 7.33% 5.60% 8.85% 6.93% 1.66% 2.00% -
ROE 2.90% 1.68% 3.50% 4.58% 2.34% 0.16% 2.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.10 12.44 33.20 28.25 18.08 7.79 42.60 -41.44%
EPS 1.52 0.87 1.78 2.35 1.18 0.08 0.81 52.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.5166 0.5083 0.5134 0.5035 0.4947 0.4937 4.18%
Adjusted Per Share Value based on latest NOSH - 252,991
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.69 7.51 20.09 17.10 10.91 4.91 25.72 -31.18%
EPS 1.17 0.53 1.08 1.42 0.71 0.05 0.63 51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.3119 0.3076 0.3109 0.3038 0.3119 0.298 22.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.20 0.20 0.14 0.14 0.18 0.12 -
P/RPS 0.89 1.61 0.60 0.50 0.77 2.31 0.28 116.33%
P/EPS 11.18 22.99 11.24 5.96 11.86 225.00 11.44 -1.52%
EY 8.94 4.35 8.90 16.79 8.43 0.44 8.74 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.39 0.27 0.28 0.36 0.24 21.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.17 0.17 0.22 0.17 0.14 0.16 0.14 -
P/RPS 0.89 1.37 0.66 0.60 0.77 2.06 0.33 93.87%
P/EPS 11.18 19.54 12.36 7.23 11.86 200.00 13.34 -11.11%
EY 8.94 5.12 8.09 13.82 8.43 0.50 7.49 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.43 0.33 0.28 0.32 0.28 9.31%

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