[SYCAL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ-0.0%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,014 31,134 10,219 56,502 56,502 32,506 16,017 179.66%
PBT -520 -4,771 -2,840 -4,095 -4,095 -2,831 -1,147 -40.95%
Tax -203 572 572 -2,137 -2,137 -1,791 -1,720 -75.90%
NP -723 -4,199 -2,268 -6,232 -6,232 -4,622 -2,867 -60.05%
-
NP to SH -928 -4,367 -2,322 -6,017 -6,017 -4,755 -2,911 -53.30%
-
Tax Rate - - - - - - - -
Total Cost 75,737 35,333 12,487 62,734 62,734 37,128 18,884 152.21%
-
Net Worth 115,774 113,769 40,065 42,301 43,488 43,687 43,823 90.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,774 113,769 40,065 42,301 43,488 43,687 43,823 90.99%
NOSH 250,810 252,427 88,288 88,274 88,355 88,382 88,212 100.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.96% -13.49% -22.19% -11.03% -11.03% -14.22% -17.90% -
ROE -0.80% -3.84% -5.80% -14.22% -13.84% -10.88% -6.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.91 12.33 11.57 64.01 63.95 36.78 18.16 39.42%
EPS -0.37 -1.73 -2.63 -6.81 -6.81 -5.38 -3.30 -76.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4616 0.4507 0.4538 0.4792 0.4922 0.4943 0.4968 -4.77%
Adjusted Per Share Value based on latest NOSH - 88,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.02 7.48 2.45 13.57 13.57 7.81 3.85 179.54%
EPS -0.22 -1.05 -0.56 -1.45 -1.45 -1.14 -0.70 -53.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2781 0.2733 0.0962 0.1016 0.1045 0.1049 0.1053 90.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.18 0.28 0.30 0.34 0.30 0.36 -
P/RPS 0.40 1.46 2.42 0.47 0.53 0.82 1.98 -65.53%
P/EPS -32.43 -10.40 -10.65 -4.40 -4.99 -5.58 -10.91 106.59%
EY -3.08 -9.61 -9.39 -22.72 -20.03 -17.93 -9.17 -51.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.62 0.63 0.69 0.61 0.72 -49.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 26/08/09 29/05/09 -
Price 0.11 0.11 0.20 0.32 0.30 0.34 0.34 -
P/RPS 0.37 0.89 1.73 0.50 0.47 0.92 1.87 -66.01%
P/EPS -29.73 -6.36 -7.60 -4.69 -4.41 -6.32 -10.30 102.59%
EY -3.36 -15.73 -13.15 -21.30 -22.70 -15.82 -9.71 -50.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.44 0.67 0.61 0.69 0.68 -50.02%

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