[SYCAL] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.66%
YoY- 382.49%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,800 24,972 20,437 32,050 43,880 20,915 10,219 85.30%
PBT 3,980 3,632 407 3,546 4,251 -1,931 -2,840 -
Tax -826 -823 -68 -682 -775 0 572 -
NP 3,154 2,809 339 2,864 3,476 -1,931 -2,268 -
-
NP to SH 2,960 2,625 210 3,565 3,439 -2,045 -2,322 -
-
Tax Rate 20.75% 22.66% 16.71% 19.23% 18.23% - - -
Total Cost 22,646 22,163 20,098 29,186 40,404 22,846 12,487 48.66%
-
Net Worth 129,885 127,085 129,858 123,998 116,723 113,787 40,065 118.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 129,885 127,085 129,858 123,998 116,723 113,787 40,065 118.88%
NOSH 252,991 252,403 262,500 251,160 252,867 252,469 88,288 101.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.22% 11.25% 1.66% 8.94% 7.92% -9.23% -22.19% -
ROE 2.28% 2.07% 0.16% 2.88% 2.95% -1.80% -5.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.20 9.89 7.79 12.76 17.35 8.28 11.57 -8.05%
EPS 1.17 1.04 0.08 1.18 1.36 -0.81 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.5035 0.4947 0.4937 0.4616 0.4507 0.4538 8.56%
Adjusted Per Share Value based on latest NOSH - 251,160
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.20 6.00 4.91 7.70 10.54 5.02 2.45 85.59%
EPS 0.71 0.63 0.05 0.86 0.83 -0.49 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3053 0.3119 0.2978 0.2804 0.2733 0.0962 118.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.14 0.18 0.12 0.12 0.18 0.28 -
P/RPS 1.37 1.42 2.31 0.94 0.69 2.17 2.42 -31.54%
P/EPS 11.97 13.46 225.00 8.45 8.82 -22.22 -10.65 -
EY 8.36 7.43 0.44 11.83 11.33 -4.50 -9.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.36 0.24 0.26 0.40 0.62 -42.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.17 0.14 0.16 0.14 0.11 0.11 0.20 -
P/RPS 1.67 1.42 2.06 1.10 0.63 1.33 1.73 -2.32%
P/EPS 14.53 13.46 200.00 9.86 8.09 -13.58 -7.60 -
EY 6.88 7.43 0.50 10.14 12.36 -7.36 -13.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.32 0.28 0.24 0.24 0.44 -17.43%

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