[SYCAL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 343.07%
YoY- 146.98%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 103,259 121,339 117,282 107,064 99,010 79,126 74,700 24.06%
PBT 11,565 11,836 6,273 3,026 -1,784 -7,299 -7,052 -
Tax -2,399 -2,348 -1,525 -885 -549 -120 -191 439.50%
NP 9,166 9,488 4,748 2,141 -2,333 -7,419 -7,243 -
-
NP to SH 9,360 9,839 5,952 3,420 -1,407 -6,108 -6,690 -
-
Tax Rate 20.74% 19.84% 24.31% 29.25% - - - -
Total Cost 94,093 111,851 112,534 104,923 101,343 86,545 81,943 9.64%
-
Net Worth 129,885 127,085 129,858 123,998 116,723 113,787 40,065 118.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 129,885 127,085 129,858 123,998 116,723 113,787 40,065 118.88%
NOSH 252,991 252,403 262,500 251,160 252,867 252,469 88,288 101.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.88% 7.82% 4.05% 2.00% -2.36% -9.38% -9.70% -
ROE 7.21% 7.74% 4.58% 2.76% -1.21% -5.37% -16.70% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.82 48.07 44.68 42.63 39.15 31.34 84.61 -38.45%
EPS 3.70 3.90 2.27 1.36 -0.56 -2.42 -7.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5134 0.5035 0.4947 0.4937 0.4616 0.4507 0.4538 8.56%
Adjusted Per Share Value based on latest NOSH - 251,160
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.80 29.15 28.17 25.72 23.78 19.01 17.94 24.07%
EPS 2.25 2.36 1.43 0.82 -0.34 -1.47 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3053 0.3119 0.2978 0.2804 0.2733 0.0962 118.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.14 0.18 0.12 0.12 0.18 0.28 -
P/RPS 0.34 0.29 0.40 0.28 0.31 0.57 0.33 2.00%
P/EPS 3.78 3.59 7.94 8.81 -21.57 -7.44 -3.70 -
EY 26.43 27.84 12.60 11.35 -4.64 -13.44 -27.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.36 0.24 0.26 0.40 0.62 -42.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.17 0.14 0.16 0.14 0.11 0.11 0.20 -
P/RPS 0.42 0.29 0.36 0.33 0.28 0.35 0.24 45.17%
P/EPS 4.59 3.59 7.06 10.28 -19.77 -4.55 -2.64 -
EY 21.76 27.84 14.17 9.73 -5.06 -21.99 -37.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.32 0.28 0.24 0.24 0.44 -17.43%

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