[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -50.34%
YoY- -30.67%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 76,856 51,944 31,663 82,285 51,476 34,202 18,410 159.04%
PBT -19,504 -11,838 -5,430 -29,856 -19,716 -12,495 -5,681 127.40%
Tax 0 0 0 -35 0 0 -121 -
NP -19,504 -11,838 -5,430 -29,891 -19,716 -12,495 -5,802 124.23%
-
NP to SH -19,561 -11,857 -5,441 -29,745 -19,785 -12,575 -5,802 124.67%
-
Tax Rate - - - - - - - -
Total Cost 96,360 63,782 37,093 112,176 71,192 46,697 24,212 150.92%
-
Net Worth -284,962 -277,206 -270,769 -265,368 -255,480 -248,265 -241,571 11.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -284,962 -277,206 -270,769 -265,368 -255,480 -248,265 -241,571 11.63%
NOSH 47,779 47,771 47,769 47,774 47,778 47,777 47,792 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -25.38% -22.79% -17.15% -36.33% -38.30% -36.53% -31.52% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 160.86 108.73 66.28 172.24 107.74 71.59 38.52 159.09%
EPS -40.94 -24.82 -11.39 -62.26 -41.41 -26.32 -12.14 124.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.9641 -5.8027 -5.6682 -5.5546 -5.3472 -5.1963 -5.0546 11.65%
Adjusted Per Share Value based on latest NOSH - 47,799
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.46 12.48 7.61 19.76 12.36 8.22 4.42 159.11%
EPS -4.70 -2.85 -1.31 -7.14 -4.75 -3.02 -1.39 125.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6845 -0.6658 -0.6504 -0.6374 -0.6137 -0.5963 -0.5802 11.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.21 0.48 0.25 0.23 0.22 0.21 0.19 -
P/RPS 0.00 0.00 0.38 0.13 0.20 0.29 0.49 -
P/EPS 0.00 0.00 -2.19 -0.37 -0.53 -0.80 -1.57 -
EY 0.00 0.00 -45.56 -270.70 -188.23 -125.33 -63.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 0.19 0.20 0.28 0.23 0.26 0.20 0.19 -
P/RPS 0.00 0.00 0.42 0.13 0.24 0.28 0.49 -
P/EPS 0.00 0.00 -2.46 -0.37 -0.63 -0.76 -1.57 -
EY 0.00 0.00 -40.68 -270.70 -159.27 -131.60 -63.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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