[SYCAL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 50.44%
YoY- 74.7%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,181 23,285 30,354 15,285 15,657 18,153 0 -
PBT -4,139 889 1,800 -1,597 -2,949 -359 -167,280 -91.41%
Tax -797 -543 -1,586 0 -200 0 0 -
NP -4,936 346 214 -1,597 -3,149 -359 -167,280 -90.34%
-
NP to SH -4,910 279 144 -1,585 -3,198 -336 -167,280 -90.38%
-
Tax Rate - 61.08% 88.11% - - - - -
Total Cost 21,117 22,939 30,140 16,882 18,806 18,512 167,280 -74.67%
-
Net Worth 45,079 45,921 46,953 45,752 32,836 33,653 24,176 51.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 45,079 45,921 46,953 45,752 32,836 33,653 24,176 51.20%
NOSH 88,253 87,187 90,000 88,547 88,342 88,421 63,306 24.66%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -30.50% 1.49% 0.71% -10.45% -20.11% -1.98% 0.00% -
ROE -10.89% 0.61% 0.31% -3.46% -9.74% -1.00% -691.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.33 26.71 33.73 17.26 17.72 20.53 0.00 -
EPS -5.56 0.32 0.16 -1.79 -3.62 -0.38 -264.24 -92.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5108 0.5267 0.5217 0.5167 0.3717 0.3806 0.3819 21.28%
Adjusted Per Share Value based on latest NOSH - 88,547
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.89 5.59 7.29 3.67 3.76 4.36 0.00 -
EPS -1.18 0.07 0.03 -0.38 -0.77 -0.08 -40.18 -90.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1103 0.1128 0.1099 0.0789 0.0808 0.0581 51.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.38 0.33 0.37 0.39 0.59 0.67 -
P/RPS 2.45 1.42 0.98 2.14 2.20 2.87 0.00 -
P/EPS -8.09 118.75 206.25 -20.67 -10.77 -155.26 -0.25 904.83%
EY -12.36 0.84 0.48 -4.84 -9.28 -0.64 -394.39 -89.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.72 0.63 0.72 1.05 1.55 1.75 -36.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.42 0.45 0.42 0.29 0.44 0.46 0.60 -
P/RPS 2.29 1.68 1.25 1.68 2.48 2.24 0.00 -
P/EPS -7.55 140.63 262.50 -16.20 -12.15 -121.05 -0.23 914.42%
EY -13.25 0.71 0.38 -6.17 -8.23 -0.83 -440.40 -90.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.81 0.56 1.18 1.21 1.57 -35.01%

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