[SYCAL] QoQ 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- 74.3%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,880 20,915 10,219 23,996 23,996 16,489 16,017 95.66%
PBT 4,251 -1,931 -2,840 -1,264 -1,264 -1,684 -1,147 -
Tax -775 0 572 -346 -346 -71 -1,720 -41.19%
NP 3,476 -1,931 -2,268 -1,610 -1,610 -1,755 -2,867 -
-
NP to SH 3,439 -2,045 -2,322 -1,262 -1,262 -1,844 -2,911 -
-
Tax Rate 18.23% - - - - - - -
Total Cost 40,404 22,846 12,487 25,606 25,606 18,244 18,884 65.96%
-
Net Worth 116,723 113,787 40,065 42,355 43,437 43,611 43,823 92.03%
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 116,723 113,787 40,065 42,355 43,437 43,611 43,823 92.03%
NOSH 252,867 252,469 88,288 88,333 88,251 88,229 88,212 101.66%
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 7.92% -9.23% -22.19% -6.71% -6.71% -10.64% -17.90% -
ROE 2.95% -1.80% -5.80% -2.98% -2.91% -4.23% -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 17.35 8.28 11.57 27.17 27.19 18.69 18.16 -2.99%
EPS 1.36 -0.81 -2.63 -1.43 -1.43 -2.09 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4616 0.4507 0.4538 0.4795 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 10.54 5.02 2.45 5.76 5.76 3.96 3.85 95.57%
EPS 0.83 -0.49 -0.56 -0.30 -0.30 -0.44 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2804 0.2733 0.0962 0.1017 0.1043 0.1048 0.1053 92.00%
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 0.69 2.17 2.42 1.10 1.25 1.61 1.98 -50.44%
P/EPS 8.82 -22.22 -10.65 -21.00 -23.78 -14.35 -10.91 -
EY 11.33 -4.50 -9.39 -4.76 -4.21 -6.97 -9.17 -
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 0.63 1.33 1.73 1.18 1.10 1.82 1.87 -51.55%
P/EPS 8.09 -13.58 -7.60 -22.40 -20.98 -16.27 -10.30 -
EY 12.36 -7.36 -13.15 -4.46 -4.77 -6.15 -9.71 -
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