[SYCAL] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.83%
YoY- 43.75%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 112,631 85,185 81,169 84,594 84,309 78,791 63,507 46.67%
PBT -32,826 -34,821 -35,527 -23,450 -26,105 -28,474 -30,589 4.83%
Tax -298 -225 -245 -194 -117 8,718 17,381 -
NP -33,124 -35,046 -35,772 -23,644 -26,222 -19,756 -13,208 84.89%
-
NP to SH -33,124 -35,046 -35,772 -23,644 -26,222 -28,495 -30,532 5.59%
-
Tax Rate - - - - - - - -
Total Cost 145,755 120,231 116,941 108,238 110,531 98,547 76,715 53.58%
-
Net Worth -202,549 -197,919 -192,133 -175,249 -169,358 -162,845 -156,423 18.85%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -202,549 -197,919 -192,133 -175,249 -169,358 -162,845 -156,423 18.85%
NOSH 47,781 47,760 47,768 47,768 47,790 47,760 47,783 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -29.41% -41.14% -44.07% -27.95% -31.10% -25.07% -20.80% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 235.72 178.36 169.92 177.09 176.42 164.97 132.91 46.67%
EPS -69.32 -73.38 -74.89 -49.50 -54.87 -59.66 -63.90 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.2391 -4.144 -4.0222 -3.6687 -3.5438 -3.4096 -3.2736 18.86%
Adjusted Per Share Value based on latest NOSH - 47,768
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.05 20.46 19.50 20.32 20.25 18.93 15.25 46.68%
EPS -7.96 -8.42 -8.59 -5.68 -6.30 -6.84 -7.33 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4865 -0.4754 -0.4615 -0.4209 -0.4068 -0.3911 -0.3757 18.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.43 0.37 0.36 0.34 0.36 0.33 0.56 -
P/RPS 0.18 0.21 0.21 0.19 0.20 0.20 0.42 -43.24%
P/EPS -0.62 -0.50 -0.48 -0.69 -0.66 -0.55 -0.88 -20.87%
EY -161.22 -198.32 -208.02 -145.58 -152.41 -180.79 -114.10 25.99%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 28/08/02 30/05/02 27/02/02 -
Price 0.35 0.25 0.37 0.31 0.31 0.33 0.45 -
P/RPS 0.15 0.14 0.22 0.18 0.18 0.20 0.34 -42.13%
P/EPS -0.50 -0.34 -0.49 -0.63 -0.56 -0.55 -0.70 -20.14%
EY -198.07 -293.51 -202.40 -159.67 -177.00 -180.79 -141.99 24.92%
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