[SYCAL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.48%
YoY- -6.21%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 85,993 93,437 100,293 92,655 95,538 82,285 68,760 16.09%
PBT -30,126 -29,230 -25,961 -25,517 -29,605 -29,856 -24,648 14.32%
Tax 0 -11 385 397 -35 -156 -225 -
NP -30,126 -29,241 -25,576 -25,120 -29,640 -30,012 -24,873 13.63%
-
NP to SH -30,045 -29,222 -25,622 -25,128 -29,384 -29,745 -24,821 13.59%
-
Tax Rate - - - - - - - -
Total Cost 116,119 122,678 125,869 117,775 125,178 112,297 93,633 15.44%
-
Net Worth -308,937 -294,631 -285,033 -277,216 -270,769 -265,508 -255,489 13.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth -308,937 -294,631 -285,033 -277,216 -270,769 -265,508 -255,489 13.51%
NOSH 47,780 47,779 47,791 47,773 47,769 47,799 47,779 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -35.03% -31.29% -25.50% -27.11% -31.02% -36.47% -36.17% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 179.98 195.56 209.86 193.95 200.00 172.15 143.91 16.09%
EPS -62.88 -61.16 -53.61 -52.60 -61.51 -62.23 -51.95 13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.4658 -6.1665 -5.9641 -5.8027 -5.6682 -5.5546 -5.3472 13.51%
Adjusted Per Share Value based on latest NOSH - 47,773
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.66 22.44 24.09 22.26 22.95 19.76 16.52 16.09%
EPS -7.22 -7.02 -6.15 -6.04 -7.06 -7.14 -5.96 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7421 -0.7077 -0.6846 -0.6659 -0.6504 -0.6377 -0.6137 13.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.20 0.14 0.21 0.48 0.25 0.23 0.22 -
P/RPS 0.11 0.07 0.10 0.25 0.13 0.13 0.15 -18.69%
P/EPS -0.32 -0.23 -0.39 -0.91 -0.41 -0.37 -0.42 -16.59%
EY -314.41 -436.86 -255.30 -109.58 -246.05 -270.56 -236.13 21.05%
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
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 29/11/06 29/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.44 0.17 0.19 0.20 0.28 0.23 0.26 -
P/RPS 0.24 0.09 0.09 0.10 0.14 0.13 0.18 21.16%
P/EPS -0.70 -0.28 -0.35 -0.38 -0.46 -0.37 -0.50 25.17%
EY -142.91 -359.77 -282.17 -262.99 -219.68 -270.56 -199.80 -20.03%
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