[SYCAL] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 684.78%
YoY- 2506.67%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 8,759 9,618 16,395 15,665 17,351 12,133 13,418 -24.72%
PBT 1,457 195 705 2,934 608 228 2,055 -20.47%
Tax -761 -112 -458 -1,771 -411 -108 -590 18.47%
NP 696 83 247 1,163 197 120 1,465 -39.08%
-
NP to SH 674 138 200 1,083 138 81 1,428 -39.35%
-
Tax Rate 52.23% 57.44% 64.96% 60.36% 67.60% 47.37% 28.71% -
Total Cost 8,063 9,535 16,148 14,502 17,154 12,013 11,953 -23.06%
-
Net Worth 273,691 273,025 272,900 259,971 258,174 249,646 259,013 3.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 273,691 273,025 272,900 259,971 258,174 249,646 259,013 3.73%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 347,249 12.84%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.95% 0.86% 1.51% 7.42% 1.14% 0.99% 10.92% -
ROE 0.25% 0.05% 0.07% 0.42% 0.05% 0.03% 0.55% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.10 2.31 3.94 3.95 4.46 3.23 3.86 -33.33%
EPS 0.16 0.03 0.05 0.27 0.04 0.02 0.41 -46.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6558 0.6555 0.6562 0.6629 0.6639 0.7459 -8.06%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.09 2.29 3.90 3.73 4.13 2.89 3.19 -24.54%
EPS 0.16 0.03 0.05 0.26 0.03 0.02 0.34 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.6501 0.6498 0.619 0.6147 0.5944 0.6167 3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.23 0.245 0.255 0.235 0.245 0.245 0.25 -
P/RPS 10.93 10.61 6.48 5.94 5.50 7.59 6.47 41.79%
P/EPS 142.07 739.13 530.81 85.97 691.44 1,137.38 60.79 76.01%
EY 0.70 0.14 0.19 1.16 0.14 0.09 1.64 -43.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.39 0.36 0.37 0.37 0.34 1.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.225 0.24 0.24 0.23 0.22 0.245 0.25 -
P/RPS 10.69 10.39 6.09 5.82 4.94 7.59 6.47 39.71%
P/EPS 138.98 724.04 499.59 84.14 620.88 1,137.38 60.79 73.45%
EY 0.72 0.14 0.20 1.19 0.16 0.09 1.64 -42.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.35 0.33 0.37 0.34 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