[SYCAL] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 3.41%
YoY- 41.94%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 63,507 49,366 44,300 44,485 44,666 42,784 36,004 45.83%
PBT -30,589 -45,691 -45,347 -46,323 -48,070 -82,425 -83,842 -48.84%
Tax 17,381 37,247 45,347 46,323 48,070 82,425 83,842 -64.87%
NP -13,208 -8,444 0 0 0 0 0 -
-
NP to SH -30,532 -42,033 -42,171 -42,887 -44,403 -82,200 -83,321 -48.69%
-
Tax Rate - - - - - - - -
Total Cost 76,715 57,810 44,300 44,485 44,666 42,784 36,004 65.35%
-
Net Worth -156,423 -150,362 -139,303 -130,547 -121,122 -104,852 -96,246 38.11%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth -156,423 -150,362 -139,303 -130,547 -121,122 -104,852 -96,246 38.11%
NOSH 47,783 47,787 47,780 47,774 47,782 47,783 47,776 0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -20.80% -17.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 132.91 103.30 92.72 93.12 93.48 89.54 75.36 45.82%
EPS -63.90 -87.96 -88.26 -89.77 -92.93 -172.02 -174.40 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.2736 -3.1465 -2.9155 -2.7326 -2.5349 -2.1943 -2.0145 38.09%
Adjusted Per Share Value based on latest NOSH - 47,774
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.25 11.86 10.64 10.69 10.73 10.28 8.65 45.78%
EPS -7.33 -10.10 -10.13 -10.30 -10.67 -19.74 -20.01 -48.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3757 -0.3612 -0.3346 -0.3136 -0.2909 -0.2519 -0.2312 38.09%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.56 0.38 0.34 0.31 0.58 0.67 1.05 -
P/RPS 0.42 0.37 0.37 0.33 0.62 0.75 1.39 -54.87%
P/EPS -0.88 -0.43 -0.39 -0.35 -0.62 -0.39 -0.60 28.99%
EY -114.10 -231.47 -259.59 -289.58 -160.22 -256.75 -166.09 -22.09%
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
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 30/08/01 30/05/01 27/02/01 29/11/00 29/08/00 -
Price 0.45 0.57 0.52 0.34 0.43 0.64 0.82 -
P/RPS 0.34 0.55 0.56 0.37 0.46 0.71 1.09 -53.90%
P/EPS -0.70 -0.65 -0.59 -0.38 -0.46 -0.37 -0.47 30.32%
EY -141.99 -154.31 -169.73 -264.03 -216.11 -268.79 -212.68 -23.55%
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