[SYCAL] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.48%
YoY- -26.32%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 149,799 150,739 127,405 112,631 85,185 81,169 84,594 46.31%
PBT -20,405 -20,294 -32,372 -32,826 -34,821 -35,527 -23,450 -8.84%
Tax -265 -234 -502 -298 -225 -245 -194 23.08%
NP -20,670 -20,528 -32,874 -33,124 -35,046 -35,772 -23,644 -8.56%
-
NP to SH -20,670 -20,528 -32,874 -33,124 -35,046 -35,772 -23,644 -8.56%
-
Tax Rate - - - - - - - -
Total Cost 170,469 171,267 160,279 145,755 120,231 116,941 108,238 35.32%
-
Net Worth -218,942 -212,840 -208,231 -202,549 -197,919 -192,133 -175,249 15.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -218,942 -212,840 -208,231 -202,549 -197,919 -192,133 -175,249 15.98%
NOSH 47,788 47,757 47,795 47,781 47,760 47,768 47,768 0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -13.80% -13.62% -25.80% -29.41% -41.14% -44.07% -27.95% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 313.46 315.63 266.56 235.72 178.36 169.92 177.09 46.27%
EPS -43.25 -42.98 -68.78 -69.32 -73.38 -74.89 -49.50 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.5815 -4.4567 -4.3567 -4.2391 -4.144 -4.0222 -3.6687 15.95%
Adjusted Per Share Value based on latest NOSH - 47,781
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.98 36.21 30.60 27.05 20.46 19.50 20.32 46.31%
EPS -4.96 -4.93 -7.90 -7.96 -8.42 -8.59 -5.68 -8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5259 -0.5112 -0.5002 -0.4865 -0.4754 -0.4615 -0.4209 15.99%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.25 0.28 0.29 0.43 0.37 0.36 0.34 -
P/RPS 0.08 0.09 0.11 0.18 0.21 0.21 0.19 -43.79%
P/EPS -0.58 -0.65 -0.42 -0.62 -0.50 -0.48 -0.69 -10.92%
EY -173.01 -153.51 -237.17 -161.22 -198.32 -208.02 -145.58 12.18%
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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.25 0.20 0.29 0.35 0.25 0.37 0.31 -
P/RPS 0.08 0.06 0.11 0.15 0.14 0.22 0.18 -41.73%
P/EPS -0.58 -0.47 -0.42 -0.50 -0.34 -0.49 -0.63 -5.35%
EY -173.01 -214.92 -237.17 -198.07 -293.51 -202.40 -159.67 5.48%
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