[SYCAL] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 199.41%
YoY- -38.59%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 22,880 16,903 61,388 34,772 26,013 16,395 58,567 -46.59%
PBT 1,187 1,063 7,807 2,357 900 705 5,825 -65.40%
Tax -567 -475 -2,378 -1,331 -570 -458 -2,880 -66.19%
NP 620 588 5,429 1,026 330 247 2,945 -64.64%
-
NP to SH 653 541 5,509 1,012 338 200 2,731 -61.50%
-
Tax Rate 47.77% 44.68% 30.46% 56.47% 63.33% 64.96% 49.44% -
Total Cost 22,260 16,315 55,959 33,746 25,683 16,148 55,622 -45.72%
-
Net Worth 278,937 278,812 278,187 273,691 273,025 272,900 259,971 4.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 278,937 278,812 278,187 273,691 273,025 272,900 259,971 4.81%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.71% 3.48% 8.84% 2.95% 1.27% 1.51% 5.03% -
ROE 0.23% 0.19% 1.98% 0.37% 0.12% 0.07% 1.05% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.50 4.06 14.75 8.35 6.25 3.94 14.78 -48.29%
EPS 0.16 0.13 1.32 0.24 0.08 0.05 0.69 -62.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.6697 0.6682 0.6574 0.6558 0.6555 0.6562 1.39%
Adjusted Per Share Value based on latest NOSH - 416,324
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.45 4.02 14.62 8.28 6.19 3.90 13.94 -46.56%
EPS 0.16 0.13 1.31 0.24 0.08 0.05 0.65 -60.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.6638 0.6624 0.6516 0.6501 0.6498 0.619 4.80%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.19 0.20 0.225 0.23 0.245 0.255 0.235 -
P/RPS 3.46 4.93 1.53 2.75 3.92 6.48 1.59 68.00%
P/EPS 121.14 153.91 17.00 94.62 301.77 530.81 34.09 133.04%
EY 0.83 0.65 5.88 1.06 0.33 0.19 2.93 -56.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.35 0.37 0.39 0.36 -15.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 26/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.275 0.19 0.19 0.225 0.24 0.24 0.23 -
P/RPS 5.00 4.68 1.29 2.69 3.84 6.09 1.56 117.53%
P/EPS 175.33 146.21 14.36 92.56 295.61 499.59 33.37 202.53%
EY 0.57 0.68 6.96 1.08 0.34 0.20 3.00 -66.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.28 0.34 0.37 0.37 0.35 11.13%

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