[SYCAL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.59%
YoY- 4.26%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 32,585 24,264 46,644 33,566 45,325 25,204 23,310 25.04%
PBT -5,586 -5,885 -4,769 -5,387 -4,364 -5,774 -16,847 -52.12%
Tax -130 -79 223 -229 -180 -48 -45 102.97%
NP -5,716 -5,964 -4,546 -5,616 -4,544 -5,822 -16,892 -51.47%
-
NP to SH -5,716 -5,964 -4,546 -5,616 -4,544 -5,822 -16,892 -51.47%
-
Tax Rate - - - - - - - -
Total Cost 38,301 30,228 51,190 39,182 49,869 31,026 40,202 -3.18%
-
Net Worth -224,682 -218,942 -212,840 -208,231 -202,549 -197,919 -192,133 11.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -224,682 -218,942 -212,840 -208,231 -202,549 -197,919 -192,133 11.00%
NOSH 47,792 47,788 47,757 47,795 47,781 47,760 47,768 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -17.54% -24.58% -9.75% -16.73% -10.03% -23.10% -72.47% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.18 50.77 97.67 70.23 94.86 52.77 48.80 25.00%
EPS -11.96 -12.48 -9.51 -11.75 -9.51 -12.19 -35.36 -51.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.7012 -4.5815 -4.4567 -4.3567 -4.2391 -4.144 -4.0222 10.96%
Adjusted Per Share Value based on latest NOSH - 47,795
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.83 5.83 11.20 8.06 10.89 6.05 5.60 25.06%
EPS -1.37 -1.43 -1.09 -1.35 -1.09 -1.40 -4.06 -51.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5397 -0.5259 -0.5112 -0.5002 -0.4865 -0.4754 -0.4615 11.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.28 0.25 0.28 0.29 0.43 0.37 0.36 -
P/RPS 0.41 0.49 0.29 0.41 0.45 0.70 0.74 -32.56%
P/EPS -2.34 -2.00 -2.94 -2.47 -4.52 -3.04 -1.02 74.03%
EY -42.71 -49.92 -34.00 -40.52 -22.12 -32.95 -98.23 -42.63%
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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.25 0.25 0.20 0.29 0.35 0.25 0.37 -
P/RPS 0.37 0.49 0.20 0.41 0.37 0.47 0.76 -38.14%
P/EPS -2.09 -2.00 -2.10 -2.47 -3.68 -2.05 -1.05 58.30%
EY -47.84 -49.92 -47.59 -40.52 -27.17 -48.76 -95.57 -36.98%
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