[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -28.41%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 51,476 34,202 18,410 103,770 86,486 56,848 24,264 65.03%
PBT -19,716 -12,495 -5,681 -22,247 -17,315 -11,470 -5,885 123.73%
Tax 0 0 -121 -517 -413 -210 -79 -
NP -19,716 -12,495 -5,802 -22,764 -17,728 -11,680 -5,964 121.75%
-
NP to SH -19,785 -12,575 -5,802 -22,764 -17,728 -11,680 -5,964 122.27%
-
Tax Rate - - - - - - - -
Total Cost 71,192 46,697 24,212 126,534 104,214 68,528 30,228 76.92%
-
Net Worth -255,480 -248,265 -241,571 233,932 -230,693 -224,580 -218,942 10.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -255,480 -248,265 -241,571 233,932 -230,693 -224,580 -218,942 10.82%
NOSH 47,778 47,777 47,792 47,777 47,784 47,770 47,788 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -38.30% -36.53% -31.52% -21.94% -20.50% -20.55% -24.58% -
ROE 0.00% 0.00% 0.00% -9.73% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 107.74 71.59 38.52 217.20 180.99 119.00 50.77 65.06%
EPS -41.41 -26.32 -12.14 -47.65 -37.10 -24.45 -12.48 122.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.3472 -5.1963 -5.0546 4.8963 -4.8278 -4.7012 -4.5815 10.84%
Adjusted Per Share Value based on latest NOSH - 47,795
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.36 8.22 4.42 24.93 20.77 13.65 5.83 64.95%
EPS -4.75 -3.02 -1.39 -5.47 -4.26 -2.81 -1.43 122.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6137 -0.5963 -0.5802 0.5619 -0.5541 -0.5394 -0.5259 10.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.22 0.21 0.19 0.25 0.27 0.28 0.25 -
P/RPS 0.20 0.29 0.49 0.12 0.15 0.24 0.49 -44.94%
P/EPS -0.53 -0.80 -1.57 -0.52 -0.73 -1.15 -2.00 -58.70%
EY -188.23 -125.33 -63.89 -190.58 -137.41 -87.32 -49.92 142.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.26 0.20 0.19 0.21 0.24 0.25 0.25 -
P/RPS 0.24 0.28 0.49 0.10 0.13 0.21 0.49 -37.83%
P/EPS -0.63 -0.76 -1.57 -0.44 -0.65 -1.02 -2.00 -53.67%
EY -159.27 -131.60 -63.89 -226.89 -154.58 -97.80 -49.92 116.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -

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